[SEDANIA] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -34.58%
YoY- 170.67%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 44,676 41,593 38,973 41,226 39,318 41,070 49,098 -6.11%
PBT 4,110 3,553 2,555 4,696 5,800 7,932 12,187 -51.64%
Tax -694 -1,054 -1,166 -2,342 -2,204 -1,777 -1,649 -43.92%
NP 3,416 2,499 1,389 2,354 3,596 6,155 10,538 -52.90%
-
NP to SH 2,921 1,891 766 1,735 2,652 4,588 8,516 -51.09%
-
Tax Rate 16.89% 29.67% 45.64% 49.87% 38.00% 22.40% 13.53% -
Total Cost 41,260 39,094 37,584 38,872 35,722 34,915 38,560 4.62%
-
Net Worth 44,669 43,071 41,489 42,025 41,141 41,454 43,398 1.94%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 44,669 43,071 41,489 42,025 41,141 41,454 43,398 1.94%
NOSH 347,352 347,352 347,352 347,352 347,189 347,189 347,189 0.03%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.65% 6.01% 3.56% 5.71% 9.15% 14.99% 21.46% -
ROE 6.54% 4.39% 1.85% 4.13% 6.45% 11.07% 19.62% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.86 11.97 11.22 11.87 11.32 11.83 14.14 -6.14%
EPS 0.84 0.54 0.22 0.50 0.76 1.32 2.45 -51.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.124 0.1194 0.121 0.1185 0.1194 0.125 1.91%
Adjusted Per Share Value based on latest NOSH - 347,352
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.23 11.38 10.67 11.28 10.76 11.24 13.44 -6.11%
EPS 0.80 0.52 0.21 0.47 0.73 1.26 2.33 -51.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1223 0.1179 0.1136 0.115 0.1126 0.1135 0.1188 1.95%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.21 0.205 0.265 0.30 0.505 0.34 0.515 -
P/RPS 1.63 1.71 2.36 2.53 4.46 2.87 3.64 -41.55%
P/EPS 24.97 37.66 120.21 60.06 66.11 25.73 21.00 12.27%
EY 4.00 2.66 0.83 1.67 1.51 3.89 4.76 -10.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.65 2.22 2.48 4.26 2.85 4.12 -46.19%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 24/05/23 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 -
Price 0.205 0.205 0.22 0.24 0.30 0.35 0.385 -
P/RPS 1.59 1.71 1.96 2.02 2.65 2.96 2.72 -30.15%
P/EPS 24.38 37.66 99.80 48.04 39.27 26.49 15.70 34.20%
EY 4.10 2.66 1.00 2.08 2.55 3.78 6.37 -25.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.65 1.84 1.98 2.53 2.93 3.08 -35.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment