[SENDAI] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[SENDAI] EVERSENDAI CORPORATION BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -130.42%
YoY- 66.36%
Quarter Report
Latest QR
Upcoming QR
SENDAI's Result
SENDAI's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 281,828 174,928 282,141 192,563 379,885 389,772 465,870 -8.03%
PBT 2,567 -67,860 -6,102 -26,070 11,106 8,847 25,747 -31.89%
Tax -1,712 -2,455 -1,575 -118 -735 -787 -2,955 -8.69%
NP 855 -70,315 -7,677 -26,188 10,371 8,060 22,792 -42.12%
-
NP to SH -854 -69,782 -8,855 -26,321 8,369 10,753 20,609 -
-
Tax Rate 66.69% - - - 6.62% 8.90% 11.48% -
Total Cost 280,973 245,243 289,818 218,751 369,514 381,712 443,078 -7.30%
-
Net Worth 335,829 562,319 773,189 866,908 913,768 898,148 875,495 -14.75%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 335,829 562,319 773,189 866,908 913,768 898,148 875,495 -14.75%
NOSH 780,999 780,999 780,999 780,999 780,999 781,100 774,774 0.13%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 0.30% -40.20% -2.72% -13.60% 2.73% 2.07% 4.89% -
ROE -0.25% -12.41% -1.15% -3.04% 0.92% 1.20% 2.35% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 36.09 22.40 36.13 24.66 48.64 49.91 60.13 -8.15%
EPS -0.11 -8.93 -1.13 -3.37 1.07 1.38 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.72 0.99 1.11 1.17 1.15 1.13 -14.86%
Adjusted Per Share Value based on latest NOSH - 780,999
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 36.08 22.39 36.12 24.65 48.63 49.90 59.64 -8.03%
EPS -0.11 -8.93 -1.13 -3.37 1.07 1.38 2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4299 0.7199 0.9899 1.1098 1.1698 1.1498 1.1208 -14.75%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.13 0.13 0.235 0.28 0.44 1.01 1.36 -
P/RPS 0.36 0.58 0.65 1.14 0.90 2.02 2.26 -26.36%
P/EPS -118.89 -1.45 -20.73 -8.31 41.06 73.36 51.13 -
EY -0.84 -68.73 -4.82 -12.04 2.44 1.36 1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.18 0.24 0.25 0.38 0.88 1.20 -20.62%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 29/08/22 30/09/21 27/08/20 28/08/19 28/08/18 28/08/17 -
Price 0.135 0.115 0.215 0.26 0.405 0.895 1.13 -
P/RPS 0.37 0.51 0.60 1.05 0.83 1.79 1.88 -23.72%
P/EPS -123.46 -1.29 -18.96 -7.71 37.79 65.00 42.48 -
EY -0.81 -77.70 -5.27 -12.96 2.65 1.54 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.16 0.22 0.23 0.35 0.78 1.00 -17.72%

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