[SEDANIA] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 157.88%
YoY- 331.12%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
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 9,040 17,068 2,777 2,928 5,857 6,682 1,781 31.07%
PBT 829 5,084 -1,686 630 50 501 -769 -
Tax -319 -191 -136 -129 -27 -8 -8 84.78%
NP 510 4,893 -1,822 501 23 493 -777 -
-
NP to SH 283 4,211 -1,822 501 23 493 -777 -
-
Tax Rate 38.48% 3.76% - 20.48% 54.00% 1.60% - -
Total Cost 8,530 12,175 4,599 2,427 5,834 6,189 2,558 22.21%
-
Net Worth 41,454 23,268 30,064 26,870 33,870 0 22,799 10.47%
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 22,799 10.47%
NOSH 347,189 302,191 251,191 225,806 225,806 200,000 113,999 20.38%
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 0.68% 18.10% -6.06% 1.86% 0.07% 0.00% -3.41% -
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 2.60 5.65 1.11 1.30 2.59 3.34 1.56 8.88%
EPS 0.08 1.39 -0.73 0.22 0.01 0.25 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 - 302,191
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 2.47 4.67 0.76 0.80 1.60 1.83 0.49 30.92%
EPS 0.08 1.15 -0.50 0.14 0.01 0.13 -0.21 -
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 0.0624 10.47%
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 13.06 2.74 10.79 10.41 10.60 9.43 28.48 -12.18%
P/EPS 417.12 11.12 -16.45 60.85 2,699.86 127.79 -65.29 -
EY 0.24 8.99 -6.08 1.64 0.04 0.78 -1.53 -
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 13.44 24.43 15.74 12.34 9.25 9.13 24.00 -9.20%
P/EPS 429.39 99.03 -23.98 72.11 2,356.24 123.73 -55.02 -
EY 0.23 1.01 -4.17 1.39 0.04 0.81 -1.82 -
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