[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
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 15,881 10,621 9,040 17,068 2,777 2,928 5,857 16.56%
PBT -90 1,290 829 5,084 -1,686 630 50 -
Tax -291 -292 -319 -191 -136 -129 -27 44.10%
NP -381 998 510 4,893 -1,822 501 23 -
-
NP to SH -685 801 283 4,211 -1,822 501 23 -
-
Tax Rate - 22.64% 38.48% 3.76% - 20.48% 54.00% -
Total Cost 16,262 9,623 8,530 12,175 4,599 2,427 5,834 17.06%
-
Net Worth 5,144,156 45,642 41,454 23,268 30,064 26,870 33,870 116.40%
Dividend
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 5,144,156 45,642 41,454 23,268 30,064 26,870 33,870 116.40%
NOSH 365,352 347,352 347,189 302,191 251,191 225,806 225,806 7.67%
Ratio Analysis
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -2.40% 9.40% 5.64% 28.67% -65.61% 17.11% 0.39% -
ROE -0.01% 1.75% 0.68% 18.10% -6.06% 1.86% 0.07% -
Per Share
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.35 3.06 2.60 5.65 1.11 1.30 2.59 8.29%
EPS -0.19 0.23 0.08 1.39 -0.73 0.22 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.08 0.1314 0.1194 0.077 0.1204 0.119 0.15 100.97%
Adjusted Per Share Value based on latest NOSH - 302,191
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.35 2.91 2.47 4.67 0.76 0.80 1.60 16.61%
EPS -0.19 0.22 0.08 1.15 -0.50 0.14 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.08 0.1249 0.1135 0.0637 0.0823 0.0735 0.0927 116.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.15 0.18 0.34 0.155 0.12 0.135 0.275 -
P/RPS 3.45 5.89 13.06 2.74 10.79 10.41 10.60 -15.84%
P/EPS -80.00 78.06 417.12 11.12 -16.45 60.85 2,699.86 -
EY -1.25 1.28 0.24 8.99 -6.08 1.64 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.37 2.85 2.01 1.00 1.13 1.83 -55.09%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 22/11/24 29/11/23 30/05/22 31/05/21 19/05/20 30/05/19 31/05/18 -
Price 0.135 0.185 0.35 1.38 0.175 0.16 0.24 -
P/RPS 3.11 6.05 13.44 24.43 15.74 12.34 9.25 -15.42%
P/EPS -72.00 80.22 429.39 99.03 -23.98 72.11 2,356.24 -
EY -1.39 1.25 0.23 1.01 -4.17 1.39 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.41 2.93 17.92 1.45 1.34 1.60 -54.15%

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