[SEDANIA] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 109.63%
YoY- -5.17%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 6,051 2,103 6,647 8,349 1,720 2,786 16.77%
PBT 222 -3,584 851 304 -57 1,636 -32.91%
Tax -69 435 -465 -249 115 -154 -14.82%
NP 153 -3,149 386 55 58 1,482 -36.48%
-
NP to SH 153 -3,149 386 55 58 1,482 -36.48%
-
Tax Rate 31.08% - 54.64% 81.91% - 9.41% -
Total Cost 5,898 5,252 6,261 8,294 1,662 1,304 35.21%
-
Net Worth 31,495 26,329 33,870 36,000 23,939 2,074,800 -56.70%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 11 - -
Div Payout % - - - - 19.65% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 31,495 26,329 33,870 36,000 23,939 2,074,800 -56.70%
NOSH 248,387 225,806 225,806 200,000 113,999 14,820,000 -55.83%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.53% -149.74% 5.81% 0.66% 3.37% 53.19% -
ROE 0.49% -11.96% 1.14% 0.15% 0.24% 0.07% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.44 0.93 2.94 4.17 1.51 0.02 161.24%
EPS 0.06 -1.40 0.00 0.00 0.00 0.01 43.06%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1268 0.1166 0.15 0.18 0.21 0.14 -1.96%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.68 0.58 1.84 2.32 0.48 0.77 16.87%
EPS 0.04 -0.87 0.11 0.02 0.02 0.41 -37.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.073 0.0939 0.0999 0.0664 5.7549 -56.69%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 - -
Price 0.20 0.10 0.325 0.29 0.435 0.00 -
P/RPS 8.21 10.74 11.04 6.95 28.83 0.00 -
P/EPS 324.69 -7.17 190.12 1,054.55 855.00 0.00 -
EY 0.31 -13.95 0.53 0.09 0.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.58 0.86 2.17 1.61 2.07 0.00 -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/20 25/02/19 27/02/18 21/02/17 29/02/16 - -
Price 0.195 0.13 0.34 0.295 0.40 0.00 -
P/RPS 8.00 13.96 11.55 7.07 26.51 0.00 -
P/EPS 316.57 -9.32 198.90 1,072.73 786.21 0.00 -
EY 0.32 -10.73 0.50 0.09 0.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.54 1.11 2.27 1.64 1.90 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