[SENDAI] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 23.55%
YoY- -1374.78%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,830,383 1,652,132 1,574,172 1,537,671 1,582,428 1,722,958 1,823,074 0.26%
PBT 95,872 -128,032 -138,068 -201,755 -267,208 -43,359 -33,977 -
Tax -8,056 -5,472 -4,968 -5,692 -6,881 -6,834 -8,351 -2.36%
NP 87,816 -133,504 -143,036 -207,447 -274,089 -50,193 -42,328 -
-
NP to SH 86,511 -136,376 -149,923 -213,194 -278,883 -57,141 -49,839 -
-
Tax Rate 8.40% - - - - - - -
Total Cost 1,742,567 1,785,636 1,717,208 1,745,118 1,856,517 1,773,151 1,865,402 -4.42%
-
Net Worth 884,230 882,561 875,495 883,297 866,709 1,022,157 982,841 -6.78%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 884,230 882,561 875,495 883,297 866,709 1,022,157 982,841 -6.78%
NOSH 781,100 774,177 774,774 774,822 773,847 774,361 773,890 0.61%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.80% -8.08% -9.09% -13.49% -17.32% -2.91% -2.32% -
ROE 9.78% -15.45% -17.12% -24.14% -32.18% -5.59% -5.07% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 235.98 213.40 203.18 198.45 204.49 222.50 235.57 0.11%
EPS 11.15 -17.62 -19.35 -27.52 -36.04 -7.38 -6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.13 1.14 1.12 1.32 1.27 -6.92%
Adjusted Per Share Value based on latest NOSH - 774,822
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 234.29 211.47 201.49 196.82 202.55 220.54 233.35 0.26%
EPS 11.07 -17.46 -19.19 -27.29 -35.70 -7.31 -6.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1318 1.1297 1.1206 1.1306 1.1094 1.3084 1.258 -6.78%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.865 0.83 1.36 0.685 0.575 0.475 0.465 -
P/RPS 0.37 0.39 0.67 0.35 0.28 0.21 0.20 50.53%
P/EPS 7.76 -4.71 -7.03 -2.49 -1.60 -6.44 -7.22 -
EY 12.89 -21.22 -14.23 -40.17 -62.68 -15.53 -13.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 1.20 0.60 0.51 0.36 0.37 61.37%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 27/11/17 28/08/17 25/05/17 28/02/17 30/11/16 29/08/16 -
Price 0.87 0.95 1.13 0.98 0.53 0.52 0.44 -
P/RPS 0.37 0.45 0.56 0.49 0.26 0.23 0.19 55.75%
P/EPS 7.80 -5.39 -5.84 -3.56 -1.47 -7.05 -6.83 -
EY 12.82 -18.54 -17.12 -28.08 -68.00 -14.19 -14.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 1.00 0.86 0.47 0.39 0.35 67.44%

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