[SEDANIA] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -20.02%
YoY- -197.89%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 50,874 8,516 12,592 13,653 27,533 8,094 9,313 32.67%
PBT 14,444 -6,081 3,636 -972 1,812 -2,900 1,822 41.16%
Tax -885 -221 -525 -638 -166 -21 564 -
NP 13,558 -6,302 3,110 -1,610 1,645 -2,921 2,386 33.54%
-
NP to SH 10,558 -6,302 3,110 -1,610 1,645 -2,921 2,386 28.10%
-
Tax Rate 6.13% - 14.44% - 9.16% - -30.95% -
Total Cost 37,316 14,818 9,481 15,263 25,888 11,015 6,926 32.37%
-
Net Worth 44,266 32,543 32,489 31,522 35,276 36,000 3,758,999 -52.26%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - 26 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 44,266 32,543 32,489 31,522 35,276 36,000 3,758,999 -52.26%
NOSH 347,189 287,691 248,387 225,806 225,806 200,000 17,899,995 -48.13%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 26.65% -74.01% 24.70% -11.80% 5.98% -36.09% 25.63% -
ROE 23.85% -19.37% 9.57% -5.11% 4.66% -8.11% 0.06% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.65 3.36 5.07 6.05 12.49 4.05 0.05 157.49%
EPS 3.27 -2.49 1.31 -0.72 0.01 -0.01 0.01 162.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1275 0.1284 0.1308 0.1396 0.16 0.18 0.21 -7.97%
Adjusted Per Share Value based on latest NOSH - 225,806
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.11 2.36 3.49 3.79 7.64 2.25 2.58 32.70%
EPS 2.93 -1.75 0.86 -0.45 0.46 -0.81 0.66 28.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1228 0.0903 0.0901 0.0874 0.0978 0.0999 10.4264 -52.26%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.625 0.15 0.12 0.17 0.33 0.23 0.47 -
P/RPS 4.27 4.46 2.37 2.81 2.64 5.68 903.33 -58.99%
P/EPS 20.55 -6.03 9.58 -23.83 44.22 -15.75 3,525.00 -57.54%
EY 4.87 -16.58 10.44 -4.20 2.26 -6.35 0.03 133.38%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 4.90 1.17 0.92 1.22 2.06 1.28 2.24 13.92%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 25/11/20 28/11/19 30/11/18 30/11/17 29/11/16 24/11/15 -
Price 0.555 0.15 0.16 0.125 0.35 0.26 0.40 -
P/RPS 3.79 4.46 3.16 2.07 2.80 6.42 768.79 -58.71%
P/EPS 18.25 -6.03 12.78 -17.52 46.90 -17.80 3,000.00 -57.24%
EY 5.48 -16.58 7.83 -5.71 2.13 -5.62 0.03 138.01%
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 4.35 1.17 1.22 0.90 2.19 1.44 1.90 14.78%

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