[SEDANIA] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 90.77%
YoY- 84.45%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 39,318 32,354 13,588 9,954 21,054 23,085 7,712 31.17%
PBT 5,800 1,556 -3,141 -2,366 997 162 -1,471 -
Tax -2,204 -676 -402 -65 -811 -265 91 -
NP 3,596 880 -3,543 -2,431 186 -103 -1,380 -
-
NP to SH 2,652 -551 -3,543 -2,431 186 -103 -1,380 -
-
Tax Rate 38.00% 43.44% - - 81.34% 163.58% - -
Total Cost 35,722 31,474 17,131 12,385 20,868 23,188 9,092 25.60%
-
Net Worth 41,141 39,124 27,153 29,863 32,064 34,000 21,659 11.28%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - 39 11 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 41,141 39,124 27,153 29,863 32,064 34,000 21,659 11.28%
NOSH 347,189 347,189 251,191 248,387 225,806 200,000 113,999 20.38%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 9.15% 2.72% -26.07% -24.42% 0.88% -0.45% -17.89% -
ROE 6.45% -1.41% -13.05% -8.14% 0.58% -0.30% -6.37% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 11.32 10.40 5.41 4.05 9.32 11.54 6.76 8.96%
EPS 0.76 -0.18 -1.41 -0.99 0.08 -0.05 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.01 -
NAPS 0.1185 0.1258 0.1081 0.1216 0.142 0.17 0.19 -7.56%
Adjusted Per Share Value based on latest NOSH - 347,189
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 10.91 8.97 3.77 2.76 5.84 6.40 2.14 31.17%
EPS 0.74 -0.15 -0.98 -0.67 0.05 -0.03 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1141 0.1085 0.0753 0.0828 0.0889 0.0943 0.0601 11.27%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.505 0.725 0.15 0.16 0.22 0.305 0.295 -
P/RPS 4.46 6.97 2.77 3.95 2.36 2.64 4.36 0.37%
P/EPS 66.11 -409.22 -10.63 -16.16 267.08 -592.23 -24.37 -
EY 1.51 -0.24 -9.40 -6.19 0.37 -0.17 -4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.07 0.03 -
P/NAPS 4.26 5.76 1.39 1.32 1.55 1.79 1.55 18.34%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 30/08/21 27/08/20 27/08/19 30/08/18 22/08/17 29/08/16 -
Price 0.30 0.75 0.175 0.135 0.20 0.34 0.265 -
P/RPS 2.65 7.21 3.24 3.33 2.15 2.95 3.92 -6.31%
P/EPS 39.27 -423.33 -12.41 -13.64 242.80 -660.19 -21.89 -
EY 2.55 -0.24 -8.06 -7.33 0.41 -0.15 -4.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.04 -
P/NAPS 2.53 5.96 1.62 1.11 1.41 2.00 1.39 10.49%

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