[SENDAI] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 69.57%
YoY- -30.46%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 862,276 828,006 453,265 490,688 506,660 465,995 0 -
PBT -65,498 36,385 19,070 42,385 66,119 68,810 0 -
Tax -3,831 -1,837 -1,939 -682 -4,054 -2,490 0 -
NP -69,329 34,548 17,131 41,703 62,065 66,320 0 -
-
NP to SH -71,707 33,497 18,291 40,152 57,741 56,593 0 -
-
Tax Rate - 5.05% 10.17% 1.61% 6.13% 3.62% - -
Total Cost 931,605 793,458 436,134 448,985 444,595 399,675 0 -
-
Net Worth 982,393 990,211 837,045 835,532 766,267 371,570 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 9,670 7,750 15,472 - - - -
Div Payout % - 28.87% 42.37% 38.54% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 982,393 990,211 837,045 835,532 766,267 371,570 0 -
NOSH 773,538 773,602 775,042 773,641 774,008 571,646 0 -
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -8.04% 4.17% 3.78% 8.50% 12.25% 14.23% 0.00% -
ROE -7.30% 3.38% 2.19% 4.81% 7.54% 15.23% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 111.47 107.03 58.48 63.43 65.46 81.52 0.00 -
EPS -9.27 4.33 2.36 5.19 7.46 9.90 0.00 -
DPS 0.00 1.25 1.00 2.00 0.00 0.00 0.00 -
NAPS 1.27 1.28 1.08 1.08 0.99 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 773,380
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 110.41 106.02 58.04 62.83 64.87 59.67 0.00 -
EPS -9.18 4.29 2.34 5.14 7.39 7.25 0.00 -
DPS 0.00 1.24 0.99 1.98 0.00 0.00 0.00 -
NAPS 1.2579 1.2679 1.0718 1.0698 0.9811 0.4758 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - - -
Price 0.465 0.90 0.96 1.45 1.63 0.00 0.00 -
P/RPS 0.42 0.84 1.64 2.29 2.49 0.00 0.00 -
P/EPS -5.02 20.79 40.68 27.94 21.85 0.00 0.00 -
EY -19.94 4.81 2.46 3.58 4.58 0.00 0.00 -
DY 0.00 1.39 1.04 1.38 0.00 0.00 0.00 -
P/NAPS 0.37 0.70 0.89 1.34 1.65 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 24/08/15 28/08/14 27/08/13 30/08/12 19/08/11 - -
Price 0.44 0.725 0.975 1.44 1.49 1.68 0.00 -
P/RPS 0.39 0.68 1.67 2.27 2.28 2.06 0.00 -
P/EPS -4.75 16.74 41.31 27.75 19.97 16.97 0.00 -
EY -21.07 5.97 2.42 3.60 5.01 5.89 0.00 -
DY 0.00 1.72 1.03 1.39 0.00 0.00 0.00 -
P/NAPS 0.35 0.57 0.90 1.33 1.51 2.58 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