[SEDANIA] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 35.25%
YoY- 159.48%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 16,888 21,054 25,078 25,330 27,032 23,085 19,320 -8.57%
PBT 122 997 1,750 1,860 1,313 162 -600 -
Tax -944 -811 -609 -590 -374 -265 -265 133.06%
NP -822 186 1,141 1,270 939 -103 -865 -3.33%
-
NP to SH -822 186 1,141 1,270 939 -103 -865 -3.33%
-
Tax Rate 773.77% 81.34% 34.80% 31.72% 28.48% 163.58% - -
Total Cost 17,710 20,868 23,937 24,060 26,093 23,188 20,185 -8.34%
-
Net Worth 31,522 32,064 33,870 33,870 35,276 34,000 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 19 19 39 19 -
Div Payout % - - - 1.57% 2.13% 0.00% 0.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 31,522 32,064 33,870 33,870 35,276 34,000 0 -
NOSH 225,806 225,806 225,806 225,806 225,806 200,000 200,000 8.41%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -4.87% 0.88% 4.55% 5.01% 3.47% -0.45% -4.48% -
ROE -2.61% 0.58% 3.37% 3.75% 2.66% -0.30% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.48 9.32 11.11 11.22 12.26 11.54 9.66 -15.66%
EPS -0.36 0.08 0.51 0.56 0.43 -0.05 -0.43 -11.16%
DPS 0.00 0.00 0.00 0.01 0.01 0.02 0.01 -
NAPS 0.1396 0.142 0.15 0.15 0.16 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 225,806
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.62 5.76 6.86 6.93 7.40 6.32 5.29 -8.62%
EPS -0.22 0.05 0.31 0.35 0.26 -0.03 -0.24 -5.63%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.0863 0.0878 0.0927 0.0927 0.0966 0.0931 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.17 0.22 0.275 0.325 0.33 0.305 0.315 -
P/RPS 2.27 2.36 2.48 2.90 2.69 2.64 3.26 -21.42%
P/EPS -46.70 267.08 54.42 57.79 77.48 -592.23 -72.83 -25.62%
EY -2.14 0.37 1.84 1.73 1.29 -0.17 -1.37 34.58%
DY 0.00 0.00 0.00 0.03 0.03 0.07 0.03 -
P/NAPS 1.22 1.55 1.83 2.17 2.06 1.79 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 27/02/18 30/11/17 22/08/17 29/05/17 -
Price 0.125 0.20 0.24 0.34 0.35 0.34 0.305 -
P/RPS 1.67 2.15 2.16 3.03 2.85 2.95 3.16 -34.60%
P/EPS -34.34 242.80 47.50 60.45 82.18 -660.19 -70.52 -38.07%
EY -2.91 0.41 2.11 1.65 1.22 -0.15 -1.42 61.26%
DY 0.00 0.00 0.00 0.03 0.03 0.06 0.03 -
P/NAPS 0.90 1.41 1.60 2.27 2.19 2.00 0.00 -

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