[SENDAI] QoQ Annualized Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 842,118 913,984 1,555,492 1,590,629 1,559,028 1,598,516 1,705,750 -37.56% QoQ % -7.86% -41.24% -2.21% 2.03% -2.47% -6.29% - Horiz. % 49.37% 53.58% 91.19% 93.25% 91.40% 93.71% 100.00%
PBT -71,580 -38,880 27,827 36,054 43,816 43,208 77,077 - QoQ % -84.10% -239.72% -22.82% -17.71% 1.41% -43.94% - Horiz. % -92.87% -50.44% 36.10% 46.78% 56.85% 56.06% 100.00%
Tax 1,064 2,600 -11,207 -4,086 -2,084 -1,228 -3,674 - QoQ % -59.08% 123.20% -174.23% -96.10% -69.71% 66.58% - Horiz. % -28.96% -70.77% 305.04% 111.23% 56.72% 33.42% 100.00%
NP -70,516 -36,280 16,620 31,968 41,732 41,980 73,403 - QoQ % -94.37% -318.29% -48.01% -23.40% -0.59% -42.81% - Horiz. % -96.07% -49.43% 22.64% 43.55% 56.85% 57.19% 100.00%
NP to SH -72,932 -40,580 13,701 27,977 39,020 44,564 70,089 - QoQ % -79.72% -396.18% -51.03% -28.30% -12.44% -36.42% - Horiz. % -104.06% -57.90% 19.55% 39.92% 55.67% 63.58% 100.00%
Tax Rate - % - % 40.27 % 11.33 % 4.76 % 2.84 % 4.77 % - QoQ % 0.00% 0.00% 255.43% 138.03% 67.61% -40.46% - Horiz. % 0.00% 0.00% 844.23% 237.53% 99.79% 59.54% 100.00%
Total Cost 912,634 950,264 1,538,872 1,558,661 1,517,296 1,556,536 1,632,347 -32.16% QoQ % -3.96% -38.25% -1.27% 2.73% -2.52% -4.64% - Horiz. % 55.91% 58.21% 94.27% 95.49% 92.95% 95.36% 100.00%
Net Worth 866,908 913,768 921,578 929,388 913,768 898,148 952,818 -6.11% QoQ % -5.13% -0.85% -0.84% 1.71% 1.74% -5.74% - Horiz. % 90.98% 95.90% 96.72% 97.54% 95.90% 94.26% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 866,908 913,768 921,578 929,388 913,768 898,148 952,818 -6.11% QoQ % -5.13% -0.85% -0.84% 1.71% 1.74% -5.74% - Horiz. % 90.98% 95.90% 96.72% 97.54% 95.90% 94.26% 100.00%
NOSH 780,999 780,999 780,999 780,999 780,999 780,999 780,999 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -8.37 % -3.97 % 1.07 % 2.01 % 2.68 % 2.63 % 4.30 % - QoQ % -110.83% -471.03% -46.77% -25.00% 1.90% -38.84% - Horiz. % -194.65% -92.33% 24.88% 46.74% 62.33% 61.16% 100.00%
ROE -8.41 % -4.44 % 1.49 % 3.01 % 4.27 % 4.96 % 7.36 % - QoQ % -89.41% -397.99% -50.50% -29.51% -13.91% -32.61% - Horiz. % -114.27% -60.33% 20.24% 40.90% 58.02% 67.39% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 107.83 117.03 199.17 203.67 199.62 204.68 218.41 -37.56% QoQ % -7.86% -41.24% -2.21% 2.03% -2.47% -6.29% - Horiz. % 49.37% 53.58% 91.19% 93.25% 91.40% 93.71% 100.00%
EPS -9.34 -5.20 1.75 3.59 5.00 5.72 8.97 - QoQ % -79.62% -397.14% -51.25% -28.20% -12.59% -36.23% - Horiz. % -104.12% -57.97% 19.51% 40.02% 55.74% 63.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1100 1.1700 1.1800 1.1900 1.1700 1.1500 1.2200 -6.11% QoQ % -5.13% -0.85% -0.84% 1.71% 1.74% -5.74% - Horiz. % 90.98% 95.90% 96.72% 97.54% 95.90% 94.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 780,999 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 107.83 117.03 199.17 203.67 199.62 204.68 218.41 -37.56% QoQ % -7.86% -41.24% -2.21% 2.03% -2.47% -6.29% - Horiz. % 49.37% 53.58% 91.19% 93.25% 91.40% 93.71% 100.00%
EPS -9.34 -5.20 1.75 3.59 5.00 5.72 8.97 - QoQ % -79.62% -397.14% -51.25% -28.20% -12.59% -36.23% - Horiz. % -104.12% -57.97% 19.51% 40.02% 55.74% 63.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1100 1.1700 1.1800 1.1900 1.1700 1.1500 1.2200 -6.11% QoQ % -5.13% -0.85% -0.84% 1.71% 1.74% -5.74% - Horiz. % 90.98% 95.90% 96.72% 97.54% 95.90% 94.26% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.2800 0.1750 0.3950 0.3900 0.4400 0.4750 0.6700 -
P/RPS 0.26 0.15 0.20 0.19 0.22 0.23 0.31 -11.07% QoQ % 73.33% -25.00% 5.26% -13.64% -4.35% -25.81% - Horiz. % 83.87% 48.39% 64.52% 61.29% 70.97% 74.19% 100.00%
P/EPS -3.00 -3.37 22.52 10.89 8.81 8.32 7.47 - QoQ % 10.98% -114.96% 106.80% 23.61% 5.89% 11.38% - Horiz. % -40.16% -45.11% 301.47% 145.78% 117.94% 111.38% 100.00%
EY -33.35 -29.69 4.44 9.19 11.35 12.01 13.39 - QoQ % -12.33% -768.69% -51.69% -19.03% -5.50% -10.31% - Horiz. % -249.07% -221.73% 33.16% 68.63% 84.76% 89.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.25 0.15 0.33 0.33 0.38 0.41 0.55 -40.91% QoQ % 66.67% -54.55% 0.00% -13.16% -7.32% -25.45% - Horiz. % 45.45% 27.27% 60.00% 60.00% 69.09% 74.55% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 28/02/20 29/11/19 28/08/19 29/05/19 28/02/19 -
Price 0.2600 0.2800 0.3400 0.4000 0.4050 0.4300 0.5450 -
P/RPS 0.24 0.24 0.17 0.20 0.20 0.21 0.25 -2.69% QoQ % 0.00% 41.18% -15.00% 0.00% -4.76% -16.00% - Horiz. % 96.00% 96.00% 68.00% 80.00% 80.00% 84.00% 100.00%
P/EPS -2.78 -5.39 19.38 11.17 8.11 7.54 6.07 - QoQ % 48.42% -127.81% 73.50% 37.73% 7.56% 24.22% - Horiz. % -45.80% -88.80% 319.28% 184.02% 133.61% 124.22% 100.00%
EY -35.92 -18.56 5.16 8.96 12.34 13.27 16.47 - QoQ % -93.53% -459.69% -42.41% -27.39% -7.01% -19.43% - Horiz. % -218.09% -112.69% 31.33% 54.40% 74.92% 80.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.23 0.24 0.29 0.34 0.35 0.37 0.45 -36.10% QoQ % -4.17% -17.24% -14.71% -2.86% -5.41% -17.78% - Horiz. % 51.11% 53.33% 64.44% 75.56% 77.78% 82.22% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Eversendai Corporation Berhad - 3Q2019 Financial Results .pdf 
