Highlights

[SENDAI] QoQ Quarter Result on 2020-06-30 [#2]

Stock [SENDAI]: EVERSENDAI CORPORATION BERHAD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -159.45%    YoY -     -414.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 260,484 192,563 228,496 362,520 413,458 379,885 399,629 -24.76%
  QoQ % 35.27% -15.73% -36.97% -12.32% 8.84% -4.94% -
  Horiz. % 65.18% 48.19% 57.18% 90.71% 103.46% 95.06% 100.00%
PBT -33,122 -26,070 -9,720 786 5,133 11,106 10,802 -
  QoQ % -27.05% -168.21% -1,336.64% -84.69% -53.78% 2.81% -
  Horiz. % -306.63% -241.34% -89.98% 7.28% 47.52% 102.81% 100.00%
Tax -855 -118 650 -8,142 -2,023 -735 -307 97.58%
  QoQ % -624.58% -118.15% 107.98% -302.47% -175.24% -139.41% -
  Horiz. % 278.50% 38.44% -211.73% 2,652.12% 658.96% 239.41% 100.00%
NP -33,977 -26,188 -9,070 -7,356 3,110 10,371 10,495 -
  QoQ % -29.74% -188.73% -23.30% -336.53% -70.01% -1.18% -
  Horiz. % -323.74% -249.53% -86.42% -70.09% 29.63% 98.82% 100.00%
NP to SH -35,886 -26,321 -10,145 -7,282 1,473 8,369 11,141 -
  QoQ % -36.34% -159.45% -39.32% -594.37% -82.40% -24.88% -
  Horiz. % -322.11% -236.25% -91.06% -65.36% 13.22% 75.12% 100.00%
Tax Rate - % - % - % 1,035.88 % 39.41 % 6.62 % 2.84 % -
  QoQ % 0.00% 0.00% 0.00% 2,528.47% 495.32% 133.10% -
  Horiz. % 0.00% 0.00% 0.00% 36,474.65% 1,387.68% 233.10% 100.00%
Total Cost 294,461 218,751 237,566 369,876 410,348 369,514 389,134 -16.92%
  QoQ % 34.61% -7.92% -35.77% -9.86% 11.05% -5.04% -
  Horiz. % 75.67% 56.21% 61.05% 95.05% 105.45% 94.96% 100.00%
Net Worth 827,858 866,908 913,768 921,578 929,388 913,768 898,148 -5.27%
  QoQ % -4.50% -5.13% -0.85% -0.84% 1.71% 1.74% -
  Horiz. % 92.17% 96.52% 101.74% 102.61% 103.48% 101.74% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 827,858 866,908 913,768 921,578 929,388 913,768 898,148 -5.27%
  QoQ % -4.50% -5.13% -0.85% -0.84% 1.71% 1.74% -
  Horiz. % 92.17% 96.52% 101.74% 102.61% 103.48% 101.74% 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -13.04 % -13.60 % -3.97 % -2.03 % 0.75 % 2.73 % 2.63 % -
  QoQ % 4.12% -242.57% -95.57% -370.67% -72.53% 3.80% -
  Horiz. % -495.82% -517.11% -150.95% -77.19% 28.52% 103.80% 100.00%
ROE -4.33 % -3.04 % -1.11 % -0.79 % 0.16 % 0.92 % 1.24 % -
  QoQ % -42.43% -173.87% -40.51% -593.75% -82.61% -25.81% -
  Horiz. % -349.19% -245.16% -89.52% -63.71% 12.90% 74.19% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.35 24.66 29.26 46.42 52.94 48.64 51.17 -24.77%
  QoQ % 35.24% -15.72% -36.97% -12.32% 8.84% -4.94% -
  Horiz. % 65.17% 48.19% 57.18% 90.72% 103.46% 95.06% 100.00%
EPS -7.97 -3.37 -1.30 -0.93 0.19 1.07 1.43 -
  QoQ % -136.50% -159.23% -39.78% -589.47% -82.24% -25.17% -
  Horiz. % -557.34% -235.66% -90.91% -65.03% 13.29% 74.83% 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 1.0600 1.1100 1.1700 1.1800 1.1900 1.1700 1.1500 -5.27%
  QoQ % -4.50% -5.13% -0.85% -0.84% 1.71% 1.74% -
  Horiz. % 92.17% 96.52% 101.74% 102.61% 103.48% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 780,999
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.35 24.66 29.26 46.42 52.94 48.64 51.17 -24.77%
  QoQ % 35.24% -15.72% -36.97% -12.32% 8.84% -4.94% -
  Horiz. % 65.17% 48.19% 57.18% 90.72% 103.46% 95.06% 100.00%
EPS -7.97 -3.37 -1.30 -0.93 0.19 1.07 1.43 -
  QoQ % -136.50% -159.23% -39.78% -589.47% -82.24% -25.17% -
  Horiz. % -557.34% -235.66% -90.91% -65.03% 13.29% 74.83% 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 1.0600 1.1100 1.1700 1.1800 1.1900 1.1700 1.1500 -5.27%
  QoQ % -4.50% -5.13% -0.85% -0.84% 1.71% 1.74% -
  Horiz. % 92.17% 96.52% 101.74% 102.61% 103.48% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.2500 0.2800 0.1750 0.3950 0.3900 0.4400 0.4750 -
P/RPS 0.75 1.14 0.60 0.85 0.74 0.90 0.93 -13.33%
  QoQ % -34.21% 90.00% -29.41% 14.86% -17.78% -3.23% -
  Horiz. % 80.65% 122.58% 64.52% 91.40% 79.57% 96.77% 100.00%
P/EPS -5.44 -8.31 -13.47 -42.36 206.78 41.06 33.30 -
  QoQ % 34.54% 38.31% 68.20% -120.49% 403.60% 23.30% -
  Horiz. % -16.34% -24.95% -40.45% -127.21% 620.96% 123.30% 100.00%
EY -18.38 -12.04 -7.42 -2.36 0.48 2.44 3.00 -
  QoQ % -52.66% -62.26% -214.41% -591.67% -80.33% -18.67% -
  Horiz. % -612.67% -401.33% -247.33% -78.67% 16.00% 81.33% 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 0.24 0.25 0.15 0.33 0.33 0.38 0.41 -29.96%
  QoQ % -4.00% 66.67% -54.55% 0.00% -13.16% -7.32% -
  Horiz. % 58.54% 60.98% 36.59% 80.49% 80.49% 92.68% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 30/06/20 28/02/20 29/11/19 28/08/19 29/05/19 -
Price 0.2200 0.2600 0.2800 0.3400 0.4000 0.4050 0.4300 -
P/RPS 0.66 1.05 0.96 0.73 0.76 0.83 0.84 -14.81%
  QoQ % -37.14% 9.37% 31.51% -3.95% -8.43% -1.19% -
  Horiz. % 78.57% 125.00% 114.29% 86.90% 90.48% 98.81% 100.00%
P/EPS -4.79 -7.71 -21.56 -36.47 212.08 37.79 30.14 -
  QoQ % 37.87% 64.24% 40.88% -117.20% 461.21% 25.38% -
  Horiz. % -15.89% -25.58% -71.53% -121.00% 703.65% 125.38% 100.00%
EY -20.89 -12.96 -4.64 -2.74 0.47 2.65 3.32 -
  QoQ % -61.19% -179.31% -69.34% -682.98% -82.26% -20.18% -
  Horiz. % -629.22% -390.36% -139.76% -82.53% 14.16% 79.82% 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 0.21 0.23 0.24 0.29 0.34 0.35 0.37 -31.38%
  QoQ % -8.70% -4.17% -17.24% -14.71% -2.86% -5.41% -
  Horiz. % 56.76% 62.16% 64.86% 78.38% 91.89% 94.59% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS