[SEDANIA] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -86.71%
YoY- -93.28%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 36,160 68,272 11,108 11,712 23,428 26,728 7,124 31.07%
PBT 3,316 20,336 -6,744 2,520 200 2,004 -3,076 -
Tax -1,276 -764 -544 -516 -108 -32 -32 84.78%
NP 2,040 19,572 -7,288 2,004 92 1,972 -3,108 -
-
NP to SH 1,132 16,844 -7,288 2,004 92 1,972 -3,108 -
-
Tax Rate 38.48% 3.76% - 20.48% 54.00% 1.60% - -
Total Cost 34,120 48,700 18,396 9,708 23,336 24,756 10,232 22.21%
-
Net Worth 41,454 23,268 30,064 26,870 33,870 0 3,696,000 -52.67%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 41,454 23,268 30,064 26,870 33,870 0 3,696,000 -52.67%
NOSH 347,189 302,191 251,191 225,806 225,806 21,360,000 18,480,000 -48.42%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 5.64% 28.67% -65.61% 17.11% 0.39% 7.38% -43.63% -
ROE 2.73% 72.39% -24.24% 7.46% 0.27% 0.00% -0.08% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 10.42 22.59 4.45 5.19 10.38 0.13 0.04 152.61%
EPS 0.32 5.56 -2.92 0.88 0.04 1.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1194 0.077 0.1204 0.119 0.15 0.00 0.20 -8.23%
Adjusted Per Share Value based on latest NOSH - 347,189
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 9.90 18.69 3.04 3.21 6.41 7.32 1.95 31.08%
EPS 0.31 4.61 -1.99 0.55 0.03 0.54 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1135 0.0637 0.0823 0.0735 0.0927 0.00 10.1163 -52.66%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.34 0.155 0.12 0.135 0.275 0.315 0.445 -
P/RPS 3.26 0.69 2.70 2.60 2.65 251.74 1,154.35 -62.38%
P/EPS 104.28 2.78 -4.11 15.21 674.96 3,411.97 -2,645.95 -
EY 0.96 35.96 -24.32 6.57 0.15 0.03 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 2.01 1.00 1.13 1.83 0.00 2.23 4.17%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 31/05/21 19/05/20 30/05/19 31/05/18 29/05/17 23/05/16 -
Price 0.35 1.38 0.175 0.16 0.24 0.305 0.375 -
P/RPS 3.36 6.11 3.93 3.08 2.31 243.74 972.77 -61.10%
P/EPS 107.35 24.76 -6.00 18.03 589.06 3,303.65 -2,229.73 -
EY 0.93 4.04 -16.68 5.55 0.17 0.03 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 17.92 1.45 1.34 1.60 0.00 1.88 7.67%

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