[SEDANIA] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 9.84%
YoY- -222.4%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 12,592 13,653 27,533 8,094 9,313 11,484 1.85%
PBT 3,636 -972 1,812 -2,900 1,822 6,545 -11.08%
Tax -525 -638 -166 -21 564 -30 77.20%
NP 3,110 -1,610 1,645 -2,921 2,386 6,514 -13.73%
-
NP to SH 3,110 -1,610 1,645 -2,921 2,386 6,514 -13.73%
-
Tax Rate 14.44% - 9.16% - -30.95% 0.46% -
Total Cost 9,481 15,263 25,888 11,015 6,926 4,969 13.78%
-
Net Worth 32,489 31,522 35,276 36,000 3,758,999 0 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 26 - - -
Div Payout % - - - 0.00% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 32,489 31,522 35,276 36,000 3,758,999 0 -
NOSH 248,387 225,806 225,806 200,000 17,899,995 3,758,461 -41.90%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 24.70% -11.80% 5.98% -36.09% 25.63% 56.73% -
ROE 9.57% -5.11% 4.66% -8.11% 0.06% 0.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.07 6.05 12.49 4.05 0.05 0.31 74.82%
EPS 1.31 -0.72 0.01 -0.01 0.01 0.17 50.40%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.1308 0.1396 0.16 0.18 0.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.49 3.79 7.64 2.25 2.58 3.19 1.81%
EPS 0.86 -0.45 0.46 -0.81 0.66 1.81 -13.82%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0901 0.0874 0.0978 0.0999 10.4264 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 - -
Price 0.12 0.17 0.33 0.23 0.47 0.00 -
P/RPS 2.37 2.81 2.64 5.68 903.33 0.00 -
P/EPS 9.58 -23.83 44.22 -15.75 3,525.00 0.00 -
EY 10.44 -4.20 2.26 -6.35 0.03 0.00 -
DY 0.00 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.92 1.22 2.06 1.28 2.24 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 28/11/19 30/11/18 30/11/17 29/11/16 24/11/15 - -
Price 0.16 0.125 0.35 0.26 0.40 0.00 -
P/RPS 3.16 2.07 2.80 6.42 768.79 0.00 -
P/EPS 12.78 -17.52 46.90 -17.80 3,000.00 0.00 -
EY 7.83 -5.71 2.13 -5.62 0.03 0.00 -
DY 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 1.22 0.90 2.19 1.44 1.90 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