[SERNKOU] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -212.18%
YoY- -191.4%
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 548,552 380,632 377,413 390,454 448,136 338,267 323,269 42.22%
PBT 1,692 3,781 142 -4,180 12,804 15,965 17,272 -78.71%
Tax -1,488 -2,527 -4,562 -4,636 -4,636 -6,138 -5,894 -60.02%
NP 204 1,254 -4,420 -8,816 8,168 9,827 11,377 -93.13%
-
NP to SH 392 1,304 -4,530 -9,136 8,144 9,214 10,534 -88.83%
-
Tax Rate 87.94% 66.83% 3,212.68% - 36.21% 38.45% 34.12% -
Total Cost 548,348 379,378 381,833 399,270 439,968 328,440 311,892 45.61%
-
Net Worth 237,181 237,181 210,706 201,047 347,609 200,957 200,096 11.99%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 237,181 237,181 210,706 201,047 347,609 200,957 200,096 11.99%
NOSH 1,078,097 1,078,097 1,078,097 945,664 874,287 846,756 834,356 18.61%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 0.04% 0.33% -1.17% -2.26% 1.82% 2.91% 3.52% -
ROE 0.17% 0.55% -2.15% -4.54% 2.34% 4.59% 5.26% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 50.88 35.31 37.61 42.73 30.94 40.40 38.77 19.84%
EPS 0.04 0.12 -0.44 -1.04 0.56 1.12 1.28 -90.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.22 0.24 0.24 0.24 -5.63%
Adjusted Per Share Value based on latest NOSH - 945,664
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 50.88 35.31 35.01 36.22 41.57 31.38 29.99 42.20%
EPS 0.04 0.12 -0.42 -0.85 0.76 0.85 0.98 -88.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.1954 0.1865 0.3224 0.1864 0.1856 11.99%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.60 0.59 0.625 0.70 0.77 0.695 0.775 -
P/RPS 1.18 1.67 1.66 1.64 2.49 1.72 2.00 -29.63%
P/EPS 1,650.15 487.79 -138.41 -70.02 136.94 63.16 61.34 796.01%
EY 0.06 0.21 -0.72 -1.43 0.73 1.58 1.63 -88.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.68 2.98 3.18 3.21 2.90 3.23 -10.59%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 25/08/23 19/05/23 24/02/23 25/11/22 25/08/22 23/05/22 -
Price 0.535 0.525 0.61 0.70 0.70 0.77 0.765 -
P/RPS 1.05 1.49 1.62 1.64 2.26 1.91 1.97 -34.23%
P/EPS 1,471.38 434.05 -135.09 -70.02 124.49 69.97 60.54 737.42%
EY 0.07 0.23 -0.74 -1.43 0.80 1.43 1.65 -87.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.39 2.90 3.18 2.92 3.21 3.19 -16.57%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment