[SERNKOU] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -57.81%
YoY- 16.17%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 324,699 232,478 165,544 80,667 300,090 222,267 155,200 63.65%
PBT 24,735 22,988 15,388 8,264 22,368 18,074 13,796 47.63%
Tax -6,821 -3,506 -2,084 -1,045 -5,698 -2,600 -1,362 193.00%
NP 17,914 19,482 13,304 7,219 16,670 15,474 12,434 27.59%
-
NP to SH 17,561 19,109 13,123 7,149 16,945 15,362 12,327 26.63%
-
Tax Rate 27.58% 15.25% 13.54% 12.65% 25.47% 14.39% 9.87% -
Total Cost 306,785 212,996 152,240 73,448 283,420 206,793 142,766 66.60%
-
Net Worth 189,343 183,149 176,532 167,374 112,159 103,258 104,255 48.91%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 189,343 183,149 176,532 167,374 112,159 103,258 104,255 48.91%
NOSH 793,354 262,575 260,160 258,677 255,303 254,711 254,451 113.57%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.52% 8.38% 8.04% 8.95% 5.56% 6.96% 8.01% -
ROE 9.27% 10.43% 7.43% 4.27% 15.11% 14.88% 11.82% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 41.16 88.85 63.77 31.33 117.73 92.56 62.52 -24.34%
EPS 2.25 7.36 5.08 2.78 6.79 6.20 5.05 -41.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.70 0.68 0.65 0.44 0.43 0.42 -31.16%
Adjusted Per Share Value based on latest NOSH - 258,677
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 30.12 21.56 15.36 7.48 27.84 20.62 14.40 63.62%
EPS 1.63 1.77 1.22 0.66 1.57 1.42 1.14 26.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.1699 0.1637 0.1552 0.104 0.0958 0.0967 48.89%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.525 2.32 1.78 2.00 1.22 0.565 0.83 -
P/RPS 1.28 2.61 2.79 6.38 1.04 0.61 1.33 -2.52%
P/EPS 23.59 31.77 35.21 72.04 18.35 8.83 16.71 25.87%
EY 4.24 3.15 2.84 1.39 5.45 11.32 5.98 -20.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 3.31 2.62 3.08 2.77 1.31 1.98 6.95%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 20/05/21 24/02/21 25/11/20 24/08/20 16/06/20 20/02/20 -
Price 0.58 2.17 2.02 2.02 1.77 1.18 0.84 -
P/RPS 1.41 2.44 3.17 6.45 1.50 1.27 1.34 3.45%
P/EPS 26.06 29.71 39.96 72.76 26.63 18.45 16.92 33.40%
EY 3.84 3.37 2.50 1.37 3.76 5.42 5.91 -25.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 3.10 2.97 3.11 4.02 2.74 2.00 13.56%

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