Highlights

[SENDAI] QoQ Quarter Result on 2020-03-31 [#1]

Stock [SENDAI]: EVERSENDAI CORPORATION BERHAD
Announcement Date 30-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -39.32%    YoY -     -191.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 429,463 260,484 192,563 228,496 362,520 413,458 379,885 8.48%
  QoQ % 64.87% 35.27% -15.73% -36.97% -12.32% 8.84% -
  Horiz. % 113.05% 68.57% 50.69% 60.15% 95.43% 108.84% 100.00%
PBT -49,056 -33,122 -26,070 -9,720 786 5,133 11,106 -
  QoQ % -48.11% -27.05% -168.21% -1,336.64% -84.69% -53.78% -
  Horiz. % -441.71% -298.24% -234.74% -87.52% 7.08% 46.22% 100.00%
Tax -6,005 -855 -118 650 -8,142 -2,023 -735 303.08%
  QoQ % -602.34% -624.58% -118.15% 107.98% -302.47% -175.24% -
  Horiz. % 817.01% 116.33% 16.05% -88.44% 1,107.76% 275.24% 100.00%
NP -55,061 -33,977 -26,188 -9,070 -7,356 3,110 10,371 -
  QoQ % -62.05% -29.74% -188.73% -23.30% -336.53% -70.01% -
  Horiz. % -530.91% -327.62% -252.51% -87.46% -70.93% 29.99% 100.00%
NP to SH -53,690 -35,886 -26,321 -10,145 -7,282 1,473 8,369 -
  QoQ % -49.61% -36.34% -159.45% -39.32% -594.37% -82.40% -
  Horiz. % -641.53% -428.80% -314.51% -121.22% -87.01% 17.60% 100.00%
Tax Rate - % - % - % - % 1,035.88 % 39.41 % 6.62 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2,528.47% 495.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 15,647.73% 595.32% 100.00%
Total Cost 484,524 294,461 218,751 237,566 369,876 410,348 369,514 19.70%
  QoQ % 64.55% 34.61% -7.92% -35.77% -9.86% 11.05% -
  Horiz. % 131.12% 79.69% 59.20% 64.29% 100.10% 111.05% 100.00%
Net Worth 741,949 827,858 866,908 913,768 921,578 929,388 913,768 -12.91%
  QoQ % -10.38% -4.50% -5.13% -0.85% -0.84% 1.71% -
  Horiz. % 81.20% 90.60% 94.87% 100.00% 100.85% 101.71% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 741,949 827,858 866,908 913,768 921,578 929,388 913,768 -12.91%
  QoQ % -10.38% -4.50% -5.13% -0.85% -0.84% 1.71% -
  Horiz. % 81.20% 90.60% 94.87% 100.00% 100.85% 101.71% 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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -12.82 % -13.04 % -13.60 % -3.97 % -2.03 % 0.75 % 2.73 % -
  QoQ % 1.69% 4.12% -242.57% -95.57% -370.67% -72.53% -
  Horiz. % -469.60% -477.66% -498.17% -145.42% -74.36% 27.47% 100.00%
ROE -7.24 % -4.33 % -3.04 % -1.11 % -0.79 % 0.16 % 0.92 % -
  QoQ % -67.21% -42.43% -173.87% -40.51% -593.75% -82.61% -
  Horiz. % -786.96% -470.65% -330.43% -120.65% -85.87% 17.39% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 54.99 33.35 24.66 29.26 46.42 52.94 48.64 8.48%
  QoQ % 64.89% 35.24% -15.72% -36.97% -12.32% 8.84% -
  Horiz. % 113.06% 68.56% 50.70% 60.16% 95.44% 108.84% 100.00%
EPS -6.87 -7.97 -3.37 -1.30 -0.93 0.19 1.07 -
  QoQ % 13.80% -136.50% -159.23% -39.78% -589.47% -82.24% -
  Horiz. % -642.06% -744.86% -314.95% -121.50% -86.92% 17.76% 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 0.9500 1.0600 1.1100 1.1700 1.1800 1.1900 1.1700 -12.91%
  QoQ % -10.38% -4.50% -5.13% -0.85% -0.84% 1.71% -
  Horiz. % 81.20% 90.60% 94.87% 100.00% 100.85% 101.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 780,999
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 54.99 33.35 24.66 29.26 46.42 52.94 48.64 8.48%
  QoQ % 64.89% 35.24% -15.72% -36.97% -12.32% 8.84% -
  Horiz. % 113.06% 68.56% 50.70% 60.16% 95.44% 108.84% 100.00%
EPS -6.87 -7.97 -3.37 -1.30 -0.93 0.19 1.07 -
  QoQ % 13.80% -136.50% -159.23% -39.78% -589.47% -82.24% -
  Horiz. % -642.06% -744.86% -314.95% -121.50% -86.92% 17.76% 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 0.9500 1.0600 1.1100 1.1700 1.1800 1.1900 1.1700 -12.91%
  QoQ % -10.38% -4.50% -5.13% -0.85% -0.84% 1.71% -
  Horiz. % 81.20% 90.60% 94.87% 100.00% 100.85% 101.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.3150 0.2500 0.2800 0.1750 0.3950 0.3900 0.4400 -
P/RPS 0.57 0.75 1.14 0.60 0.85 0.74 0.90 -26.15%
  QoQ % -24.00% -34.21% 90.00% -29.41% 14.86% -17.78% -
  Horiz. % 63.33% 83.33% 126.67% 66.67% 94.44% 82.22% 100.00%
P/EPS -4.58 -5.44 -8.31 -13.47 -42.36 206.78 41.06 -
  QoQ % 15.81% 34.54% 38.31% 68.20% -120.49% 403.60% -
  Horiz. % -11.15% -13.25% -20.24% -32.81% -103.17% 503.60% 100.00%
EY -21.82 -18.38 -12.04 -7.42 -2.36 0.48 2.44 -
  QoQ % -18.72% -52.66% -62.26% -214.41% -591.67% -80.33% -
  Horiz. % -894.26% -753.28% -493.44% -304.10% -96.72% 19.67% 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 0.33 0.24 0.25 0.15 0.33 0.33 0.38 -8.94%
  QoQ % 37.50% -4.00% 66.67% -54.55% 0.00% -13.16% -
  Horiz. % 86.84% 63.16% 65.79% 39.47% 86.84% 86.84% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 30/11/20 27/08/20 30/06/20 28/02/20 29/11/19 28/08/19 -
Price 0.2700 0.2200 0.2600 0.2800 0.3400 0.4000 0.4050 -
P/RPS 0.49 0.66 1.05 0.96 0.73 0.76 0.83 -29.51%
  QoQ % -25.76% -37.14% 9.37% 31.51% -3.95% -8.43% -
  Horiz. % 59.04% 79.52% 126.51% 115.66% 87.95% 91.57% 100.00%
P/EPS -3.93 -4.79 -7.71 -21.56 -36.47 212.08 37.79 -
  QoQ % 17.95% 37.87% 64.24% 40.88% -117.20% 461.21% -
  Horiz. % -10.40% -12.68% -20.40% -57.05% -96.51% 561.21% 100.00%
EY -25.46 -20.89 -12.96 -4.64 -2.74 0.47 2.65 -
  QoQ % -21.88% -61.19% -179.31% -69.34% -682.98% -82.26% -
  Horiz. % -960.75% -788.30% -489.06% -175.09% -103.40% 17.74% 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 0.28 0.21 0.23 0.24 0.29 0.34 0.35 -13.76%
  QoQ % 33.33% -8.70% -4.17% -17.24% -14.71% -2.86% -
  Horiz. % 80.00% 60.00% 65.71% 68.57% 82.86% 97.14% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS