[SERNKOU] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 235.26%
YoY- 0.2%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 78,904 237,123 164,582 107,764 57,809 172,995 124,502 -26.19%
PBT 6,919 16,464 10,875 6,401 1,984 11,824 10,361 -23.58%
Tax -759 -4,584 -1,298 -303 -197 -2,705 -1,270 -29.02%
NP 6,160 11,880 9,577 6,098 1,787 9,119 9,091 -22.83%
-
NP to SH 6,154 11,561 9,380 5,981 1,784 9,084 9,228 -23.65%
-
Tax Rate 10.97% 27.84% 11.94% 4.73% 9.93% 22.88% 12.26% -
Total Cost 72,744 225,243 155,005 101,666 56,022 163,876 115,411 -26.46%
-
Net Worth 93,599 88,800 86,400 81,600 79,200 76,799 76,799 14.08%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 93,599 88,800 86,400 81,600 79,200 76,799 76,799 14.08%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.81% 5.01% 5.82% 5.66% 3.09% 5.27% 7.30% -
ROE 6.57% 13.02% 10.86% 7.33% 2.25% 11.83% 12.02% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 32.88 98.80 68.58 44.90 24.09 72.08 51.88 -26.19%
EPS 2.56 4.82 3.91 2.49 0.74 3.79 3.79 -22.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.36 0.34 0.33 0.32 0.32 14.08%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.32 21.99 15.27 10.00 5.36 16.05 11.55 -26.19%
EPS 0.57 1.07 0.87 0.55 0.17 0.84 0.86 -23.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.0824 0.0801 0.0757 0.0735 0.0712 0.0712 14.10%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.78 0.495 0.525 0.53 0.625 0.60 0.60 -
P/RPS 2.37 0.50 0.77 1.18 2.59 0.83 1.16 60.94%
P/EPS 30.42 10.28 13.43 21.27 84.08 15.85 15.60 56.01%
EY 3.29 9.73 7.44 4.70 1.19 6.31 6.41 -35.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.34 1.46 1.56 1.89 1.88 1.88 4.20%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 30/05/19 21/02/19 22/11/18 29/08/18 30/05/18 -
Price 0.91 0.58 0.51 0.555 0.53 0.63 0.535 -
P/RPS 2.77 0.59 0.74 1.24 2.20 0.87 1.03 93.27%
P/EPS 35.49 12.04 13.05 22.27 71.30 16.64 13.91 86.61%
EY 2.82 8.31 7.66 4.49 1.40 6.01 7.19 -46.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.57 1.42 1.63 1.61 1.97 1.67 24.83%

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