[SENDAI] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -388.06%
YoY- -603.72%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,652,132 1,574,172 1,537,671 1,582,428 1,722,958 1,823,074 1,826,752 -6.47%
PBT -128,032 -138,068 -201,755 -267,208 -43,359 -33,977 -14 43389.47%
Tax -5,472 -4,968 -5,692 -6,881 -6,834 -8,351 -7,707 -20.39%
NP -133,504 -143,036 -207,447 -274,089 -50,193 -42,328 -7,721 567.51%
-
NP to SH -136,376 -149,923 -213,194 -278,883 -57,141 -49,839 -14,456 345.86%
-
Tax Rate - - - - - - - -
Total Cost 1,785,636 1,717,208 1,745,118 1,856,517 1,773,151 1,865,402 1,834,473 -1.78%
-
Net Worth 882,561 875,495 883,297 866,709 1,022,157 982,841 989,938 -7.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 882,561 875,495 883,297 866,709 1,022,157 982,841 989,938 -7.36%
NOSH 774,177 774,774 774,822 773,847 774,361 773,890 773,389 0.06%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -8.08% -9.09% -13.49% -17.32% -2.91% -2.32% -0.42% -
ROE -15.45% -17.12% -24.14% -32.18% -5.59% -5.07% -1.46% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 213.40 203.18 198.45 204.49 222.50 235.57 236.20 -6.53%
EPS -17.62 -19.35 -27.52 -36.04 -7.38 -6.44 -1.87 345.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.14 1.12 1.32 1.27 1.28 -7.42%
Adjusted Per Share Value based on latest NOSH - 773,847
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 211.47 201.49 196.82 202.55 220.54 233.35 233.82 -6.47%
EPS -17.46 -19.19 -27.29 -35.70 -7.31 -6.38 -1.85 345.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1297 1.1206 1.1306 1.1094 1.3084 1.258 1.2671 -7.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.83 1.36 0.685 0.575 0.475 0.465 0.73 -
P/RPS 0.39 0.67 0.35 0.28 0.21 0.20 0.31 16.52%
P/EPS -4.71 -7.03 -2.49 -1.60 -6.44 -7.22 -39.05 -75.55%
EY -21.22 -14.23 -40.17 -62.68 -15.53 -13.85 -2.56 309.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.20 0.60 0.51 0.36 0.37 0.57 17.91%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 28/08/17 25/05/17 28/02/17 30/11/16 29/08/16 30/05/16 -
Price 0.95 1.13 0.98 0.53 0.52 0.44 0.605 -
P/RPS 0.45 0.56 0.49 0.26 0.23 0.19 0.26 44.10%
P/EPS -5.39 -5.84 -3.56 -1.47 -7.05 -6.83 -32.37 -69.70%
EY -18.54 -17.12 -28.08 -68.00 -14.19 -14.64 -3.09 229.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 0.86 0.47 0.39 0.35 0.47 46.05%

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