[SERBADK] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -105.54%
YoY- -109.8%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,352,222 1,181,970 976,486 799,345 8,606,169 7,398,327 6,014,075 -63.12%
PBT -1,092,165 -764,294 -331,611 -39,014 848,403 833,592 706,337 -
Tax -2,443 -2,183 -3,804 -3,239 -90,021 -88,985 -74,248 -89.79%
NP -1,094,608 -766,477 -335,415 -42,253 758,382 744,607 632,089 -
-
NP to SH -1,094,394 -766,631 -332,442 -42,114 759,980 745,063 631,745 -
-
Tax Rate - - - - 10.61% 10.67% 10.51% -
Total Cost 2,446,830 1,948,447 1,311,901 841,598 7,847,787 6,653,720 5,381,986 -40.95%
-
Net Worth 1,891,908 2,188,678 2,633,832 3,858,008 3,895,105 3,895,105 3,301,565 -31.08%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 202,174 - 202,174 -
Div Payout % - - - - 26.60% - 32.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,891,908 2,188,678 2,633,832 3,858,008 3,895,105 3,895,105 3,301,565 -31.08%
NOSH 3,727,186 3,727,186 3,727,186 3,727,186 3,727,186 3,727,186 3,390,356 6.53%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -80.95% -64.85% -34.35% -5.29% 8.81% 10.06% 10.51% -
ROE -57.85% -35.03% -12.62% -1.09% 19.51% 19.13% 19.13% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 36.45 31.86 26.32 21.55 232.00 199.44 162.12 -63.12%
EPS -29.50 -20.67 -8.96 -1.14 20.49 20.08 17.03 -
DPS 0.00 0.00 0.00 0.00 5.45 0.00 5.45 -
NAPS 0.51 0.59 0.71 1.04 1.05 1.05 0.89 -31.08%
Adjusted Per Share Value based on latest NOSH - 3,727,186
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 36.28 31.71 26.20 21.45 230.90 198.50 161.36 -63.12%
EPS -29.36 -20.57 -8.92 -1.13 20.39 19.99 16.95 -
DPS 0.00 0.00 0.00 0.00 5.42 0.00 5.42 -
NAPS 0.5076 0.5872 0.7067 1.0351 1.0451 1.0451 0.8858 -31.07%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.09 0.35 0.35 0.32 0.33 1.70 1.76 -
P/RPS 0.25 1.10 1.33 1.49 0.14 0.85 1.09 -62.63%
P/EPS -0.31 -1.69 -3.91 -28.19 1.61 8.46 10.33 -
EY -327.79 -59.05 -25.60 -3.55 62.08 11.81 9.68 -
DY 0.00 0.00 0.00 0.00 16.52 0.00 3.10 -
P/NAPS 0.18 0.59 0.49 0.31 0.31 1.62 1.98 -79.87%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 28/02/22 30/11/21 29/09/21 25/06/21 26/02/21 -
Price 0.03 0.11 0.35 0.35 0.335 0.41 1.71 -
P/RPS 0.08 0.35 1.33 1.62 0.14 0.21 1.05 -82.11%
P/EPS -0.10 -0.53 -3.91 -30.83 1.64 2.04 10.04 -
EY -983.38 -187.87 -25.60 -3.24 61.15 48.99 9.96 -
DY 0.00 0.00 0.00 0.00 16.27 0.00 3.19 -
P/NAPS 0.06 0.19 0.49 0.34 0.32 0.39 1.92 -90.14%

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