SEDANIA (0178): Results for Last 10 Financial Years (Summary)

Financial

Market Cap

149 Million

NOSH

347 Million

Latest Quarter

31-Mar-2022 [#1]

Announcement Date

30-May-2022

Next Quarter

30-Jun-2022

Est. Ann. Date

30-Aug-2022

Est. Ann. Due Date

29-Aug-2022

QoQ | YoY

-52.75% | -93.28%

Revenue | NP to SH

41,070.000 | 4,588.000

RPS | P/RPS

11.83 Cent | 3.64

EPS | P/E | EY

1.32 Cent | 32.54 | 3.07%

DPS | DY | Payout %

0.00 Cent | 0.00% | 0.00%

NAPS | P/NAPS

0.12 | 3.60

QoQ | YoY

-46.12% | 176.86%

NP Margin | ROE

14.99% | 11.07%

F.Y. | Ann. Date

31-Mar-2022 | 30-May-2022

Latest Audited Result

31-Dec-2021

Announcement Date

13-May-2022

Next Audited Result

31-Dec-2022

Est. Ann. Date

13-May-2023

Est. Ann. Due Date

29-Jun-2023

Revenue | NP to SH

49,098.000 | 8,515.000

RPS | P/RPS

14.14 Cent | 3.04

EPS | P/E | EY

2.59 Cent | 17.53 | 5.70%

DPS | DY | Payout %

0.00 Cent | 0.00% | 0.00%

NAPS | P/NAPS

0.12 | 3.44

YoY

170.94%

NP Margin | ROE

21.46% | 19.62%

F.Y. | Ann. Date

31-Dec-2021 | 28-Feb-2022

Revenue | NP to SH

36,160.000 | 1,132.000

RPS | P/RPS

10.42 Cent | 4.13

EPS | P/E | EY

0.32 Cent | 131.88 | 0.76%

DPS | DY | Payout %

NAPS | P/NAPS

QoQ | YoY

-86.71% | -93.28%

NP Margin | ROE

5.64% | 2.73%

F.Y. | Ann. Date

31-Mar-2022 | 30-May-2022

Show?

YoY %

Horiz. %

	AQR	T4Q	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Last 10 FY Result
Revenue	36,160	41,070	49,098	8,339	15,495	12,343	27,297	14,273	8,704	11,483	23.04%
YoY %	-11.96%	-16.35%	488.78%	-46.18%	25.54%	-54.78%	91.25%	63.98%	-24.20%	-	-
Horiz. %	314.90%	357.66%	427.57%	72.62%	134.94%	107.49%	237.72%	124.30%	75.80%	100.00%	-
PBT	3,316	7,932	12,186	-11,556	2,949	-4,313	2,211	-1,870	1,310	6,635	9.06%
YoY %	-58.19%	-34.91%	205.45%	-491.86%	168.37%	-295.07%	218.24%	-242.75%	-80.26%	-	-
Horiz. %	49.98%	119.55%	183.66%	-174.17%	44.45%	-65.00%	33.32%	-28.18%	19.74%	100.00%	-
Tax	-1,276	-1,777	-1,649	-447	-463	-44	-590	-266	538	-177	37.51%
YoY %	28.19%	-7.76%	-268.90%	3.46%	-952.27%	92.54%	-121.80%	-149.44%	403.95%	-	-
Horiz. %	720.90%	1,003.95%	931.64%	252.54%	261.58%	24.86%	333.33%	150.28%	-303.95%	100.00%	-
NP	2,040	6,155	10,537	-12,003	2,486	-4,357	1,621	-2,136	1,848	6,458	7.23%
YoY %	-66.86%	-41.59%	187.79%	-582.82%	157.06%	-368.78%	175.89%	-215.58%	-71.38%	-	-
Horiz. %	31.59%	95.31%	163.16%	-185.86%	38.49%	-67.47%	25.10%	-33.08%	28.62%	100.00%	-
											-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-
NP to SH	1,132	4,588	8,515	-12,003	2,486	-4,357	1,621	-2,136	1,848	6,470	3.99%
YoY %	-75.33%	-46.12%	170.94%	-582.82%	157.06%	-368.78%	175.89%	-215.58%	-71.44%	-	-
Horiz. %	17.50%	70.91%	131.61%	-185.52%	38.42%	-67.34%	25.05%	-33.01%	28.56%	100.00%	-
											-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-
Tax Rate	38.48%	22.40%	13.53%	-	15.70%	-	26.68%	-	-41.07%	2.67%	-
YoY %	71.79%	65.56%	0.00%	-	0.00%	-	0.00%	-	-1,638.20%	-	-
Horiz. %	1,441.20%	838.95%	506.74%	-	588.01%	-	999.25%	-	-1,538.20%	100.00%	-
Total Cost	34,120	34,915	38,561	20,342	13,009	16,700	25,676	16,409	6,856	5,025	33.76%
YoY %	-2.28%	-9.46%	89.56%	56.37%	-22.10%	-34.96%	56.48%	139.34%	36.44%	-	-
Horiz. %	679.00%	694.83%	767.38%	404.82%	258.89%	332.34%	510.97%	326.55%	136.44%	100.00%	-
											-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-
Net Worth	41,454	41,454	43,398	31,336	31,495	26,329	33,870	3,844,800	3,880,799	905,799	-35.19%
YoY %	0.00%	-4.48%	38.49%	-0.50%	19.62%	-22.26%	-99.12%	-0.93%	328.44%	-	-
Horiz. %	4.58%	4.58%	4.79%	3.46%	3.48%	2.91%	3.74%	424.47%	428.44%	100.00%	-

	AQR	T4Q	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-	1,847	-	-
YoY %	-	-	-	-	-	-	-	-	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	100.00%	-	-
Div Payout %	-	-	-	-	-	-	-	-	100.00%	-	-
YoY %	-	-	-	-	-	-	-	-	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	100.00%	-	-

	AQR	T4Q	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	41,454	41,454	43,398	31,336	31,495	26,329	33,870	3,844,800	3,880,799	905,799	-35.19%
YoY %	0.00%	-4.48%	38.49%	-0.50%	19.62%	-22.26%	-99.12%	-0.93%	328.44%	-	-
Horiz. %	4.58%	4.58%	4.79%	3.46%	3.48%	2.91%	3.74%	424.47%	428.44%	100.00%	-
NOSH	347,189	347,189	347,189	302,191	248,387	225,806	225,806	21,360,000	18,480,000	6,469,999	-34.13%
YoY %	0.00%	0.00%	14.89%	21.66%	10.00%	0.00%	-98.94%	15.58%	185.63%	-	-
Horiz. %	5.37%	5.37%	5.37%	4.67%	3.84%	3.49%	3.49%	330.14%	285.63%	100.00%	-

	AQR	T4Q	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	5.64%	14.99%	21.46%	-143.94%	16.04%	-35.30%	5.94%	-14.97%	21.23%	56.24%	-
YoY %	-62.37%	-30.15%	114.91%	-997.38%	145.44%	-694.28%	139.68%	-170.51%	-62.25%	-	-
Horiz. %	10.03%	26.65%	38.16%	-255.94%	28.52%	-62.77%	10.56%	-26.62%	37.75%	100.00%	-
ROE	2.73%	11.07%	19.62%	-38.30%	7.89%	-16.55%	4.79%	-0.06%	0.05%	0.71%	-
YoY %	-75.34%	-43.58%	151.23%	-585.42%	147.67%	-445.51%	8,083.33%	-220.00%	-92.96%	-	-
Horiz. %	384.51%	1,559.15%	2,763.38%	-5,394.37%	1,111.27%	-2,330.99%	674.65%	-8.45%	7.04%	100.00%	-

	AQR	T4Q	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	10.42	11.83	14.14	2.79	6.24	5.47	12.09	0.07	0.05	0.18	86.43%
YoY %	-11.92%	-16.34%	406.81%	-55.29%	14.08%	-54.76%	17,171.43%	40.00%	-72.22%	-	-
Horiz. %	5,788.89%	6,572.22%	7,855.56%	1,550.00%	3,466.67%	3,038.89%	6,716.67%	38.89%	27.78%	100.00%	-
EPS	0.32	1.32	2.59	-4.54	1.03	-1.93	0.01	-0.01	0.01	0.10	59.12%
YoY %	-75.76%	-49.03%	157.05%	-540.78%	153.37%	-19,400.00%	200.00%	-200.00%	-90.00%	-	-
Horiz. %	320.00%	1,320.00%	2,590.00%	-4,540.00%	1,030.00%	-1,930.00%	10.00%	-10.00%	10.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-	-
NAPS	0.1194	0.1194	0.125	0.1049	0.1268	0.1166	0.15	0.18	0.21	0.14	-1.60%
YoY %	0.00%	-4.48%	19.16%	-17.27%	8.75%	-22.27%	-16.67%	-14.29%	50.00%	-	-
Horiz. %	85.29%	85.29%	89.29%	74.93%	90.57%	83.29%	107.14%	128.57%	150.00%	100.00%	-

	AQR	T4Q	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 347,189
RPS	10.42	11.83	14.14	2.40	4.46	3.56	7.86	4.11	2.51	3.31	23.03%
YoY %	-11.92%	-16.34%	489.17%	-46.19%	25.28%	-54.71%	91.24%	63.75%	-24.17%	-	-
Horiz. %	314.80%	357.40%	427.19%	72.51%	134.74%	107.55%	237.46%	124.17%	75.83%	100.00%	-
EPS	0.32	1.32	2.59	-3.46	0.72	-1.25	0.47	-0.62	0.53	1.86	4.83%
YoY %	-75.76%	-49.03%	174.86%	-580.56%	157.60%	-365.96%	175.81%	-216.98%	-71.51%	-	-
Horiz. %	17.20%	70.97%	139.25%	-186.02%	38.71%	-67.20%	25.27%	-33.33%	28.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.53	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-	-
NAPS	0.1194	0.1194	0.125	0.0903	0.0907	0.0758	0.0976	11.0741	11.1778	2.609	-35.19%
YoY %	0.00%	-4.48%	38.43%	-0.44%	19.66%	-22.34%	-99.12%	-0.93%	328.43%	-	-
Horiz. %	4.58%	4.58%	4.79%	3.46%	3.48%	2.91%	3.74%	424.46%	428.43%	100.00%	-

	AQR	T4Q	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-	-
Price	0.34	0.34	0.515	0.145	0.20	0.10	0.325	0.29	0.435	0.00	-
P/RPS	3.26	2.87	3.64	5.19	3.21	1.83	2.69	433.99	923.58	0.00	-
YoY %	13.59%	-21.15%	-29.87%	61.68%	75.41%	-31.97%	-99.38%	-53.01%	0.00%	-	-
Horiz. %	0.35%	0.31%	0.39%	0.56%	0.35%	0.20%	0.29%	46.99%	100.00%	-	-
P/EPS	104.28	25.73	21.00	-3.61	19.98	-5.18	45.27	-2,900.00	4,350.00	0.00	-
YoY %	305.29%	22.52%	681.72%	-118.07%	485.71%	-111.44%	101.56%	-166.67%	0.00%	-	-
Horiz. %	2.40%	0.59%	0.48%	-0.08%	0.46%	-0.12%	1.04%	-66.67%	100.00%	-	-
EY	0.96	3.89	4.76	-27.71	5.00	-19.30	2.21	-0.03	0.02	0.00	-
YoY %	-75.32%	-18.28%	117.18%	-654.20%	125.91%	-973.30%	7,466.67%	-250.00%	0.00%	-	-
Horiz. %	4,800.00%	19,450.00%	23,800.00%	-138,550.00%	25,000.00%	-96,500.00%	11,050.00%	-150.00%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-	-
P/NAPS	2.85	2.85	4.12	1.38	1.58	0.86	2.17	1.61	2.07	0.00	-
YoY %	0.00%	-30.83%	198.55%	-12.66%	83.72%	-60.37%	34.78%	-22.22%	0.00%	-	-
Horiz. %	137.68%	137.68%	199.03%	66.67%	76.33%	41.55%	104.83%	77.78%	100.00%	-	-

	AQR	T4Q	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	30/05/22	30/05/22	28/02/22	25/02/21	25/02/20	25/02/19	27/02/18	21/02/17	29/02/16	-	-
Price	0.35	0.35	0.385	0.15	0.195	0.13	0.34	0.295	0.40	0.00	-
P/RPS	3.36	2.96	2.72	5.37	3.13	2.38	2.81	441.48	849.26	0.00	-
YoY %	13.51%	8.82%	-49.35%	71.57%	31.51%	-15.30%	-99.36%	-48.02%	0.00%	-	-
Horiz. %	0.40%	0.35%	0.32%	0.63%	0.37%	0.28%	0.33%	51.98%	100.00%	-	-
P/EPS	107.35	26.49	15.70	-3.73	19.48	-6.74	47.36	-2,950.00	4,000.00	0.00	-
YoY %	305.25%	68.73%	520.91%	-119.15%	389.02%	-114.23%	101.61%	-173.75%	0.00%	-	-
Horiz. %	2.68%	0.66%	0.39%	-0.09%	0.49%	-0.17%	1.18%	-73.75%	100.00%	-	-
EY	0.93	3.78	6.37	-26.79	5.13	-14.84	2.11	-0.03	0.02	0.00	-
YoY %	-75.40%	-40.66%	123.78%	-622.22%	134.57%	-803.32%	7,133.33%	-250.00%	0.00%	-	-
Horiz. %	4,650.00%	18,900.00%	31,850.00%	-133,950.00%	25,650.00%	-74,200.00%	10,550.00%	-150.00%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-	-
P/NAPS	2.93	2.93	3.08	1.43	1.54	1.11	2.27	1.64	1.90	0.00	-
YoY %	0.00%	-4.87%	115.38%	-7.14%	38.74%	-51.10%	38.41%	-13.68%	0.00%	-	-
Horiz. %	154.21%	154.21%	162.11%	75.26%	81.05%	58.42%	119.47%	86.32%	100.00%	-	-

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

2 people like this. Showing 50 of 7,786 comments

Profit77

I experience this often. Companies having bad QR prior to the announcement, the share price goes up distinctively. Will it be the case for Sedania? Currently share price has gone down. Wait till coming Monday or Tuesday?

1 month ago

Profit77

A decent close today.

1 month ago

Chong3710

I bet a negative quarter report is coming

1 month ago

Profit1

I bet it is a definite positive report.

1 month ago

kfliau

Eps has been down for the past 4 quarters. From the price movement, I believe it's going to be negative

1 month ago

MrsLee

Any chance to rebound soon?

1 month ago

kfliau

Ya, only after you have cut loss, lol

4 weeks ago

kfliau

I made 7.7k 1st round. 2nd round just cut loss 21k. Worst operator

4 weeks ago

kitmanworld

means your losses is 13.4K ?

3 weeks ago

kitmanworld

Anyway, market is not good now, is like bottoming now.....

3 weeks ago

kfliau

3 weeks ago

Profit77

Meeting outcome out. May be QR today.

3 weeks ago

Profit1

QR positive however, 283 K. Drop to 93% from year ago quarter. Not bad.

3 weeks ago

kfliau

What fo you mean by not bad? Profit down consecutively for 5 quarters and PAT only 280k. Based on trend projection, next quarter will be red. Lao sai tomorrow

3 weeks ago

Profit77

It is not a negative quarter as you claimed.It is a positive quarter. Price will gradually pick up. No lao sai tmrow.

3 weeks ago

Profit77

Whatever be , i am adding to my bags tmrow. My opinion.

3 weeks ago

Profit77

Kfliau, it is good if you stay away from Sedania if it deemed to be a lao sai company. Sell and sail to another good company accordingly. Bye.

3 weeks ago

Profit1

Long term in mind. NFTs, Metaverse thro ESPL, digital banking not one but 3 in progress, herb supply to African countries and venturing more in that region etc etc etc.

3 weeks ago

Profit77

Kfliau, recent i heard Sedania has got something to do with 5g. Do you know that? Mind to share, please.

3 weeks ago

Profit77

Kfliau, recent i heard Sedania has got something to do with 5g. Do you know that? Mind to share, please.

3 weeks ago

kitmanworld

Go for Tech stock la like aemulus, Carcinogenz, etc....

3 weeks ago

kfliau

Haven't heard of anything to do with 5G. I am concerned with the profit trend