[SEDANIA] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 192.32%
YoY- 163.45%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 11,108 11,712 23,428 26,728 7,124 10,316 0 -
PBT -6,744 2,520 200 2,004 -3,076 4,224 0 -
Tax -544 -516 -108 -32 -32 1,760 0 -
NP -7,288 2,004 92 1,972 -3,108 5,984 0 -
-
NP to SH -7,288 2,004 92 1,972 -3,108 5,984 0 -
-
Tax Rate - 20.48% 54.00% 1.60% - -41.67% - -
Total Cost 18,396 9,708 23,336 24,756 10,232 4,332 0 -
-
Net Worth 30,064 26,870 33,870 0 3,696,000 22,440 0 -
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 30,064 26,870 33,870 0 3,696,000 22,440 0 -
NOSH 251,191 225,806 225,806 21,360,000 18,480,000 149,600 0 -
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -65.61% 17.11% 0.39% 7.38% -43.63% 58.01% 0.00% -
ROE -24.24% 7.46% 0.27% 0.00% -0.08% 26.67% 0.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.45 5.19 10.38 0.13 0.04 6.90 0.00 -
EPS -2.92 0.88 0.04 1.00 0.00 4.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1204 0.119 0.15 0.00 0.20 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 200,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3.08 3.25 6.50 7.41 1.98 2.86 0.00 -
EPS -2.02 0.56 0.03 0.55 -0.86 1.66 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.0745 0.0939 0.00 10.2517 0.0622 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 - - -
Price 0.12 0.135 0.275 0.315 0.445 0.00 0.00 -
P/RPS 2.70 2.60 2.65 251.74 1,154.35 0.00 0.00 -
P/EPS -4.11 15.21 674.96 3,411.97 -2,645.95 0.00 0.00 -
EY -24.32 6.57 0.15 0.03 -0.04 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.83 0.00 2.23 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/05/20 30/05/19 31/05/18 29/05/17 23/05/16 24/06/15 - -
Price 0.175 0.16 0.24 0.305 0.375 0.00 0.00 -
P/RPS 3.93 3.08 2.31 243.74 972.77 0.00 0.00 -
P/EPS -6.00 18.03 589.06 3,303.65 -2,229.73 0.00 0.00 -
EY -16.68 5.55 0.17 0.03 -0.04 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.34 1.60 0.00 1.88 0.00 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