[SERNKOU] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -2.92%
YoY- 24.39%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 317,360 311,844 324,699 309,970 331,088 322,668 300,090 3.79%
PBT 15,748 10,452 24,735 30,650 30,776 33,056 22,368 -20.80%
Tax -4,780 -4,580 -6,821 -4,674 -4,168 -4,180 -5,698 -11.02%
NP 10,968 5,872 17,914 25,976 26,608 28,876 16,670 -24.29%
-
NP to SH 9,996 5,540 17,561 25,478 26,246 28,596 16,945 -29.59%
-
Tax Rate 30.35% 43.82% 27.58% 15.25% 13.54% 12.65% 25.47% -
Total Cost 306,392 305,972 306,785 283,994 304,480 293,792 283,420 5.31%
-
Net Worth 199,570 183,682 189,343 183,149 176,532 167,374 112,159 46.68%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 199,570 183,682 189,343 183,149 176,532 167,374 112,159 46.68%
NOSH 833,174 830,013 793,354 262,575 260,160 258,677 255,303 119.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.46% 1.88% 5.52% 8.38% 8.04% 8.95% 5.56% -
ROE 5.01% 3.02% 9.27% 13.91% 14.87% 17.09% 15.11% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 38.17 39.05 41.16 118.47 127.53 125.31 117.73 -52.70%
EPS 1.22 0.68 2.25 9.81 10.16 11.12 6.79 -68.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.24 0.70 0.68 0.65 0.44 -33.16%
Adjusted Per Share Value based on latest NOSH - 262,575
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.44 28.93 30.12 28.75 30.71 29.93 27.84 3.78%
EPS 0.93 0.51 1.63 2.36 2.43 2.65 1.57 -29.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.1704 0.1756 0.1699 0.1637 0.1552 0.104 46.70%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.71 0.575 0.525 2.32 1.78 2.00 1.22 -
P/RPS 1.86 1.47 1.28 1.96 1.40 1.60 1.04 47.18%
P/EPS 59.06 82.89 23.59 23.82 17.61 18.01 18.35 117.52%
EY 1.69 1.21 4.24 4.20 5.68 5.55 5.45 -54.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 2.50 2.19 3.31 2.62 3.08 2.77 4.50%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 28/09/21 20/05/21 24/02/21 25/11/20 24/08/20 -
Price 0.755 0.615 0.58 2.17 2.02 2.02 1.77 -
P/RPS 1.98 1.57 1.41 1.83 1.58 1.61 1.50 20.27%
P/EPS 62.81 88.66 26.06 22.28 19.98 18.19 26.63 76.91%
EY 1.59 1.13 3.84 4.49 5.00 5.50 3.76 -43.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 2.67 2.42 3.10 2.97 3.11 4.02 -14.96%

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