[SEDANIA] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -1558.7%
YoY- -262.47%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 55,808 7,776 11,588 16,366 24,920 7,588 9,574 34.11%
PBT 17,068 -9,154 3,026 -868 858 -3,208 2,354 39.08%
Tax -854 -396 -516 -474 -32 -32 864 -
NP 16,214 -9,550 2,510 -1,342 826 -3,240 3,218 30.90%
-
NP to SH 13,350 -9,550 2,510 -1,342 826 -3,240 3,218 26.73%
-
Tax Rate 5.00% - 17.05% - 3.73% - -36.70% -
Total Cost 39,594 17,326 9,078 17,708 24,094 10,828 6,356 35.60%
-
Net Worth 39,124 27,153 29,863 32,064 3,631,200 3,078,000 30,717 4.11%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - 4,271 - - -
Div Payout % - - - - 517.19% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 39,124 27,153 29,863 32,064 3,631,200 3,078,000 30,717 4.11%
NOSH 347,189 251,191 248,387 225,806 21,360,000 16,200,000 146,272 15.48%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 29.05% -122.81% 21.66% -8.20% 3.31% -42.70% 33.61% -
ROE 34.12% -35.17% 8.41% -4.19% 0.02% -0.11% 10.48% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.94 3.10 4.72 7.25 0.12 0.05 6.55 18.26%
EPS 4.30 -3.82 1.08 -0.60 0.00 -0.02 2.20 11.80%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.1258 0.1081 0.1216 0.142 0.17 0.19 0.21 -8.17%
Adjusted Per Share Value based on latest NOSH - 225,806
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 15.48 2.16 3.21 4.54 6.91 2.10 2.66 34.08%
EPS 3.70 -2.65 0.70 -0.37 0.23 -0.90 0.89 26.77%
DPS 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
NAPS 0.1085 0.0753 0.0828 0.0889 10.0719 8.5375 0.0852 4.10%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.725 0.15 0.16 0.22 0.305 0.295 0.465 -
P/RPS 4.04 4.85 3.39 3.04 261.43 629.81 7.10 -8.96%
P/EPS 16.89 -3.95 15.65 -37.02 7,887.17 -1,475.00 21.14 -3.66%
EY 5.92 -25.35 6.39 -2.70 0.01 -0.07 4.73 3.80%
DY 0.00 0.00 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 5.76 1.39 1.32 1.55 1.79 1.55 2.21 17.29%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 27/08/20 27/08/19 30/08/18 22/08/17 29/08/16 20/08/15 -
Price 0.75 0.175 0.135 0.20 0.34 0.265 0.50 -
P/RPS 4.18 5.65 2.86 2.76 291.43 565.76 7.64 -9.55%
P/EPS 17.47 -4.60 13.21 -33.65 8,792.25 -1,325.00 22.73 -4.28%
EY 5.72 -21.73 7.57 -2.97 0.01 -0.08 4.40 4.46%
DY 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 5.96 1.62 1.11 1.41 2.00 1.39 2.38 16.51%

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