[SEDANIA] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 216.33%
YoY- 114.02%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 41,226 40,108 12,437 11,546 16,888 27,032 7,790 31.99%
PBT 4,696 3,839 -4,339 -857 122 1,313 -2,231 -
Tax -2,342 -945 -234 41 -944 -374 99 -
NP 2,354 2,894 -4,573 -816 -822 939 -2,132 -
-
NP to SH 1,735 641 -4,573 -816 -822 939 -2,132 -
-
Tax Rate 49.87% 24.62% - - 773.77% 28.48% - -
Total Cost 38,872 37,214 17,010 12,362 17,710 26,093 9,922 25.54%
-
Net Worth 42,025 44,266 32,543 32,489 31,522 35,276 36,000 2.61%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - 19 31 -
Div Payout % - - - - - 2.13% 0.00% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 42,025 44,266 32,543 32,489 31,522 35,276 36,000 2.61%
NOSH 347,352 347,189 287,691 248,387 225,806 225,806 200,000 9.63%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.71% 7.22% -36.77% -7.07% -4.87% 3.47% -27.37% -
ROE 4.13% 1.45% -14.05% -2.51% -2.61% 2.66% -5.92% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 11.87 11.55 4.91 4.65 7.48 12.26 3.90 20.37%
EPS 0.50 0.18 -1.80 -0.33 -0.36 0.43 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.02 -
NAPS 0.121 0.1275 0.1284 0.1308 0.1396 0.16 0.18 -6.40%
Adjusted Per Share Value based on latest NOSH - 347,189
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 11.28 10.98 3.40 3.16 4.62 7.40 2.13 32.00%
EPS 0.47 0.18 -1.25 -0.22 -0.22 0.26 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.115 0.1212 0.0891 0.0889 0.0863 0.0966 0.0985 2.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.30 0.625 0.15 0.12 0.17 0.33 0.23 -
P/RPS 2.53 5.41 3.06 2.58 2.27 2.69 5.91 -13.18%
P/EPS 60.06 338.52 -8.31 -36.53 -46.70 77.48 -21.58 -
EY 1.67 0.30 -12.03 -2.74 -2.14 1.29 -4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.07 -
P/NAPS 2.48 4.90 1.17 0.92 1.22 2.06 1.28 11.64%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 30/11/21 25/11/20 28/11/19 30/11/18 30/11/17 29/11/16 -
Price 0.24 0.555 0.15 0.16 0.125 0.35 0.26 -
P/RPS 2.02 4.80 3.06 3.44 1.67 2.85 6.68 -18.06%
P/EPS 48.04 300.61 -8.31 -48.70 -34.34 82.18 -24.39 -
EY 2.08 0.33 -12.03 -2.05 -2.91 1.22 -4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.06 -
P/NAPS 1.98 4.35 1.17 1.22 0.90 2.19 1.44 5.44%

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