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

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -92.11%
YoY- -80.63%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU'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 338,267 242,452 158,680 77,961 324,699 232,478 165,544 61.23%
PBT 15,965 12,954 7,874 2,613 24,735 22,988 15,388 2.49%
Tax -6,138 -4,421 -2,390 -1,145 -6,821 -3,506 -2,084 105.87%
NP 9,827 8,533 5,484 1,468 17,914 19,482 13,304 -18.33%
-
NP to SH 9,214 7,901 4,998 1,385 17,561 19,109 13,123 -21.05%
-
Tax Rate 38.45% 34.13% 30.35% 43.82% 27.58% 15.25% 13.54% -
Total Cost 328,440 233,919 153,196 76,493 306,785 212,996 152,240 67.19%
-
Net Worth 200,957 200,096 199,570 183,682 189,343 183,149 176,532 9.04%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 200,957 200,096 199,570 183,682 189,343 183,149 176,532 9.04%
NOSH 846,756 834,356 833,174 830,013 793,354 262,575 260,160 120.09%
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 2.91% 3.52% 3.46% 1.88% 5.52% 8.38% 8.04% -
ROE 4.59% 3.95% 2.50% 0.75% 9.27% 10.43% 7.43% -
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 40.40 29.08 19.08 9.76 41.16 88.85 63.77 -26.29%
EPS 1.12 0.96 0.61 0.17 2.25 7.36 5.08 -63.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.23 0.24 0.70 0.68 -50.15%
Adjusted Per Share Value based on latest NOSH - 830,013
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.38 22.49 14.72 7.23 30.12 21.56 15.36 61.21%
EPS 0.85 0.73 0.46 0.13 1.63 1.77 1.22 -21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1864 0.1856 0.1851 0.1704 0.1756 0.1699 0.1637 9.06%
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 0.695 0.775 0.71 0.575 0.525 2.32 1.78 -
P/RPS 1.72 2.67 3.72 5.89 1.28 2.61 2.79 -27.62%
P/EPS 63.16 81.78 118.13 331.56 23.59 31.77 35.21 47.79%
EY 1.58 1.22 0.85 0.30 4.24 3.15 2.84 -32.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.23 2.96 2.50 2.19 3.31 2.62 7.02%
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 25/08/22 23/05/22 24/02/22 25/11/21 28/09/21 20/05/21 24/02/21 -
Price 0.77 0.765 0.755 0.615 0.58 2.17 2.02 -
P/RPS 1.91 2.63 3.96 6.30 1.41 2.44 3.17 -28.72%
P/EPS 69.97 80.72 125.61 354.62 26.06 29.71 39.96 45.42%
EY 1.43 1.24 0.80 0.28 3.84 3.37 2.50 -31.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.19 3.15 2.67 2.42 3.10 2.97 5.33%

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