[SEDANIA] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -20.91%
YoY- 267.53%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 45,932 40,380 50,874 8,516 12,592 13,653 27,533 8.89%
PBT 6,657 4,457 14,444 -6,081 3,636 -972 1,812 24.20%
Tax -1,069 -1,825 -885 -221 -525 -638 -166 36.37%
NP 5,588 2,632 13,558 -6,302 3,110 -1,610 1,645 22.59%
-
NP to SH 5,026 1,498 10,558 -6,302 3,110 -1,610 1,645 20.44%
-
Tax Rate 16.06% 40.95% 6.13% - 14.44% - 9.16% -
Total Cost 40,344 37,748 37,316 14,818 9,481 15,263 25,888 7.67%
-
Net Worth 45,642 42,025 44,266 32,543 32,489 31,522 35,276 4.38%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 45,642 42,025 44,266 32,543 32,489 31,522 35,276 4.38%
NOSH 347,352 347,352 347,189 287,691 248,387 225,806 225,806 7.43%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.17% 6.52% 26.65% -74.01% 24.70% -11.80% 5.98% -
ROE 11.01% 3.57% 23.85% -19.37% 9.57% -5.11% 4.66% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.22 11.63 14.65 3.36 5.07 6.05 12.49 0.95%
EPS 1.45 0.43 3.27 -2.49 1.31 -0.72 0.01 129.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1314 0.121 0.1275 0.1284 0.1308 0.1396 0.16 -3.22%
Adjusted Per Share Value based on latest NOSH - 347,189
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.57 11.05 13.92 2.33 3.45 3.74 7.54 8.88%
EPS 1.38 0.41 2.89 -1.73 0.85 -0.44 0.45 20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1249 0.115 0.1212 0.0891 0.0889 0.0863 0.0966 4.37%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.18 0.30 0.625 0.15 0.12 0.17 0.33 -
P/RPS 1.36 2.58 4.27 4.46 2.37 2.81 2.64 -10.46%
P/EPS 12.44 69.53 20.55 -6.03 9.58 -23.83 44.22 -19.04%
EY 8.04 1.44 4.87 -16.58 10.44 -4.20 2.26 23.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.48 4.90 1.17 0.92 1.22 2.06 -6.56%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 30/11/21 25/11/20 28/11/19 30/11/18 30/11/17 -
Price 0.185 0.24 0.555 0.15 0.16 0.125 0.35 -
P/RPS 1.40 2.06 3.79 4.46 3.16 2.07 2.80 -10.90%
P/EPS 12.78 55.62 18.25 -6.03 12.78 -17.52 46.90 -19.47%
EY 7.82 1.80 5.48 -16.58 7.83 -5.71 2.13 24.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.98 4.35 1.17 1.22 0.90 2.19 -7.07%

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