Eversendai Corporation Berhad (KLSE: SENDAI)
Malaysia
· Delayed Price · Currency is MYR 0.575
+0.005 (0.88%)
At close: Dec 20, 2024
KLSE: SENDAI Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 1,433 | 1,457 | 905.31 | 1,222 | 1,113 | 1,559 | Upgrade
|
| Revenue Growth (YoY) | 15.94% | 60.99% | -25.94% | 9.79% | -28.57% | -8.45% | Upgrade
|
| Cost of Revenue | 1,174 | 1,281 | 934.78 | 1,192 | 1,057 | 1,401 | Upgrade
|
| Gross Profit | 258.57 | 176.63 | -29.48 | 30.82 | 56.24 | 157.79 | Upgrade
|
| Selling, General & Admin | 132.75 | 99.84 | 120.08 | 93.86 | 130.04 | 81.82 | Upgrade
|
| Other Operating Expenses | -51.66 | -35.49 | -25.12 | -33.79 | -35.05 | -26.73 | Upgrade
|
| Operating Expenses | 77.67 | 60.94 | 278.61 | 75.24 | 111.97 | 81.14 | Upgrade
|
| Operating Income | 180.9 | 115.69 | -308.08 | -44.42 | -55.73 | 76.66 | Upgrade
|
| Interest Expense | -113.69 | -91.82 | -59.56 | -44.93 | -54.14 | -55.9 | Upgrade
|
| Interest & Investment Income | 1.39 | 1.5 | 0.6 | 0.01 | 1.14 | 5.31 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | - | - | - | 1.26 | Upgrade
|
| Other Non Operating Income (Expenses) | -11.46 | -11.46 | -0.34 | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | 57.14 | 13.91 | -367.38 | -89.34 | -108.73 | 27.32 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.95 | 0.95 | 0.59 | 0.7 | 0.93 | 1.19 | Upgrade
|
| Other Unusual Items | - | - | 0.01 | -57.35 | -24.84 | - | Upgrade
|
| Pretax Income | 58.08 | 14.86 | -366.78 | -146 | -132.64 | 28.51 | Upgrade
|
| Income Tax Expense | 7.76 | 0.24 | 0.08 | 0.06 | 6.44 | 12.15 | Upgrade
|
| Earnings From Continuing Operations | 50.33 | 14.62 | -366.86 | -146.06 | -139.08 | 16.36 | Upgrade
|
| Net Income to Company | 50.33 | 14.62 | -366.86 | -146.06 | -139.08 | 16.36 | Upgrade
|
| Minority Interest in Earnings | 12.7 | 12.07 | 5.34 | 8.98 | 1.54 | -2.86 | Upgrade
|
| Net Income | 63.03 | 26.69 | -361.52 | -137.08 | -137.54 | 13.5 | Upgrade
|
| Net Income to Common | 63.03 | 26.69 | -361.52 | -137.08 | -137.54 | 13.5 | Upgrade
|
| Net Income Growth | - | - | - | - | - | -71.55% | Upgrade
|
| Shares Outstanding (Basic) | 781 | 781 | 781 | 781 | 781 | 781 | Upgrade
|
| Shares Outstanding (Diluted) | 811 | 781 | 781 | 781 | 781 | 781 | Upgrade
|
| Shares Change (YoY) | 3.84% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 0.08 | 0.03 | -0.46 | -0.18 | -0.18 | 0.02 | Upgrade
|
| EPS (Diluted) | 0.08 | 0.03 | -0.46 | -0.18 | -0.18 | 0.02 | Upgrade
|
| EPS Growth | - | - | - | - | - | -72.01% | Upgrade
|
| Free Cash Flow | 779.68 | 71.5 | 74.3 | 145.17 | 24.26 | 106.04 | Upgrade
|
| Free Cash Flow Per Share | 0.96 | 0.09 | 0.10 | 0.19 | 0.03 | 0.14 | Upgrade
|
| Gross Margin | 18.04% | 12.12% | -3.26% | 2.52% | 5.05% | 10.12% | Upgrade
|
| Operating Margin | 12.62% | 7.94% | -34.03% | -3.63% | -5.01% | 4.92% | Upgrade
|
| Profit Margin | 4.40% | 1.83% | -39.93% | -11.21% | -12.35% | 0.87% | Upgrade
|
| Free Cash Flow Margin | 54.41% | 4.91% | 8.21% | 11.88% | 2.18% | 6.80% | Upgrade
|
| EBITDA | 229.81 | 164.91 | -256.44 | 7.71 | -1.83 | 133.73 | Upgrade
|
| EBITDA Margin | 16.04% | 11.31% | -28.33% | 0.63% | -0.16% | 8.58% | Upgrade
|
| D&A For EBITDA | 48.91 | 49.22 | 51.64 | 52.13 | 53.9 | 57.07 | Upgrade
|
| EBIT | 180.9 | 115.69 | -308.08 | -44.42 | -55.73 | 76.66 | Upgrade
|
| EBIT Margin | 12.62% | 7.94% | -34.03% | -3.63% | -5.01% | 4.92% | Upgrade
|
| Effective Tax Rate | 13.35% | 1.60% | - | - | - | 42.62% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.