[SEDANIA] YoY Cumulative 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- 18.64%
YoY- 267.53%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 30,285 38,156 6,387 9,444 10,240 20,650 6,071 30.69%
PBT 3,343 10,833 -4,561 2,727 -729 1,359 -2,175 -
Tax -1,369 -664 -166 -394 -479 -125 -16 109.84%
NP 1,974 10,169 -4,727 2,333 -1,208 1,234 -2,191 -
-
NP to SH 1,124 7,919 -4,727 2,333 -1,208 1,234 -2,191 -
-
Tax Rate 40.95% 6.13% - 14.45% - 9.20% - -
Total Cost 28,311 27,987 11,114 7,111 11,448 19,416 8,262 22.77%
-
Net Worth 42,025 44,266 32,543 32,489 31,522 35,276 36,000 2.61%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - 19 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 42,025 44,266 32,543 32,489 31,522 35,276 36,000 2.61%
NOSH 347,352 347,189 287,691 248,387 225,806 225,806 200,000 9.63%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.52% 26.65% -74.01% 24.70% -11.80% 5.98% -36.09% -
ROE 2.67% 17.89% -14.53% 7.18% -3.83% 3.50% -6.09% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 8.72 10.99 2.52 3.80 4.53 9.37 3.04 19.18%
EPS 0.32 2.45 -1.87 0.98 -0.54 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.121 0.1275 0.1284 0.1308 0.1396 0.16 0.18 -6.40%
Adjusted Per Share Value based on latest NOSH - 347,189
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 8.29 10.44 1.75 2.58 2.80 5.65 1.66 30.72%
EPS 0.31 2.17 -1.29 0.64 -0.33 0.34 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.115 0.1212 0.0891 0.0889 0.0863 0.0966 0.0985 2.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.30 0.625 0.15 0.12 0.17 0.33 0.23 -
P/RPS 3.44 5.69 5.95 3.16 3.75 3.52 7.58 -12.33%
P/EPS 92.70 27.40 -8.04 12.78 -31.78 58.96 -20.99 -
EY 1.08 3.65 -12.43 7.83 -3.15 1.70 -4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 2.48 4.90 1.17 0.92 1.22 2.06 1.28 11.64%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 30/11/21 25/11/20 28/11/19 30/11/18 30/11/17 29/11/16 -
Price 0.24 0.555 0.15 0.16 0.125 0.35 0.26 -
P/RPS 2.75 5.05 5.95 4.21 2.76 3.74 8.57 -17.25%
P/EPS 74.16 24.33 -8.04 17.03 -23.37 62.53 -23.73 -
EY 1.35 4.11 -12.43 5.87 -4.28 1.60 -4.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 1.98 4.35 1.17 1.22 0.90 2.19 1.44 5.44%

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