[SENDAI] QoQ Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
Eversendai Corporation Berhad - 2Q2020 IFR.pdf 
