[SEDANIA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -162.45%
YoY- -582.78%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 40,108 32,354 22,629 8,338 12,437 13,588 15,343 89.65%
PBT 3,839 1,556 -4,786 -11,556 -4,339 -3,141 633 232.20%
Tax -945 -676 -501 -446 -234 -402 -470 59.23%
NP 2,894 880 -5,287 -12,002 -4,573 -3,543 163 579.38%
-
NP to SH 641 -551 -5,969 -12,002 -4,573 -3,543 163 148.93%
-
Tax Rate 24.62% 43.44% - - - - 74.25% -
Total Cost 37,214 31,474 27,916 20,340 17,010 17,131 15,180 81.71%
-
Net Worth 44,266 39,124 23,268 31,336 32,543 27,153 30,064 29.39%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 44,266 39,124 23,268 31,336 32,543 27,153 30,064 29.39%
NOSH 347,189 347,189 302,191 302,191 287,691 251,191 251,191 24.05%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.22% 2.72% -23.36% -143.94% -36.77% -26.07% 1.06% -
ROE 1.45% -1.41% -25.65% -38.30% -14.05% -13.05% 0.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.55 10.40 7.49 2.79 4.91 5.41 6.14 52.32%
EPS 0.18 -0.18 -1.98 -4.02 -1.80 -1.41 0.07 87.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1275 0.1258 0.077 0.1049 0.1284 0.1081 0.1204 3.89%
Adjusted Per Share Value based on latest NOSH - 302,191
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.12 8.97 6.28 2.31 3.45 3.77 4.26 89.47%
EPS 0.18 -0.15 -1.66 -3.33 -1.27 -0.98 0.05 134.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1228 0.1085 0.0645 0.0869 0.0903 0.0753 0.0834 29.39%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.625 0.725 0.155 0.145 0.15 0.15 0.12 -
P/RPS 5.41 6.97 2.07 5.19 3.06 2.77 1.95 97.32%
P/EPS 338.52 -409.22 -7.85 -3.61 -8.31 -10.63 183.83 50.18%
EY 0.30 -0.24 -12.74 -27.71 -12.03 -9.40 0.54 -32.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 5.76 2.01 1.38 1.17 1.39 1.00 188.21%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 31/05/21 25/02/21 25/11/20 27/08/20 19/05/20 -
Price 0.555 0.75 1.38 0.15 0.15 0.175 0.175 -
P/RPS 4.80 7.21 18.43 5.37 3.06 3.24 2.85 41.51%
P/EPS 300.61 -423.33 -69.87 -3.73 -8.31 -12.41 268.09 7.92%
EY 0.33 -0.24 -1.43 -26.79 -12.03 -8.06 0.37 -7.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 5.96 17.92 1.43 1.17 1.62 1.45 107.86%

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