[SEDANIA] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -10.16%
YoY- 231.91%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 22,629 15,343 9,415 25,078 19,320 7,906 8,181 18.46%
PBT -4,786 633 -3,733 1,750 -600 -515 4,217 -
Tax -501 -470 -146 -609 -265 91 280 -
NP -5,287 163 -3,879 1,141 -865 -424 4,497 -
-
NP to SH -5,969 163 -3,879 1,141 -865 -424 4,497 -
-
Tax Rate - 74.25% - 34.80% - - -6.64% -
Total Cost 27,916 15,180 13,294 23,937 20,185 8,330 3,684 40.10%
-
Net Worth 23,268 30,064 26,870 33,870 0 22,799 0 -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - 19 11 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 23,268 30,064 26,870 33,870 0 22,799 0 -
NOSH 302,191 251,191 225,806 225,806 200,000 113,999 149,600 12.42%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -23.36% 1.06% -41.20% 4.55% -4.48% -5.36% 54.97% -
ROE -25.65% 0.54% -14.44% 3.37% 0.00% -1.86% 0.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.49 6.14 4.17 11.11 9.66 6.94 5.47 5.37%
EPS -1.98 0.07 -1.72 0.51 -0.43 -0.37 3.01 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.077 0.1204 0.119 0.15 0.00 0.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 225,806
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.28 4.26 2.61 6.96 5.36 2.19 2.27 18.46%
EPS -1.66 0.05 -1.08 0.32 -0.24 -0.12 1.25 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0645 0.0834 0.0745 0.0939 0.00 0.0632 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 - -
Price 0.155 0.12 0.135 0.275 0.315 0.445 0.00 -
P/RPS 2.07 1.95 3.24 2.48 3.26 6.42 0.00 -
P/EPS -7.85 183.83 -7.86 54.42 -72.83 -119.65 0.00 -
EY -12.74 0.54 -12.72 1.84 -1.37 -0.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.03 0.02 0.00 -
P/NAPS 2.01 1.00 1.13 1.83 0.00 2.23 0.00 -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 19/05/20 30/05/19 31/05/18 29/05/17 23/05/16 - -
Price 1.38 0.175 0.16 0.24 0.305 0.375 0.00 -
P/RPS 18.43 2.85 3.84 2.16 3.16 5.41 0.00 -
P/EPS -69.87 268.09 -9.31 47.50 -70.52 -100.83 0.00 -
EY -1.43 0.37 -10.74 2.11 -1.42 -0.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.03 0.03 0.00 -
P/NAPS 17.92 1.45 1.34 1.60 0.00 1.88 0.00 -

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