[SERNKOU] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 100.31%
YoY- 106.1%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 80,667 300,090 222,267 155,200 78,904 237,123 164,582 -37.75%
PBT 8,264 22,368 18,074 13,796 6,919 16,464 10,875 -16.68%
Tax -1,045 -5,698 -2,600 -1,362 -759 -4,584 -1,298 -13.42%
NP 7,219 16,670 15,474 12,434 6,160 11,880 9,577 -17.13%
-
NP to SH 7,149 16,945 15,362 12,327 6,154 11,561 9,380 -16.52%
-
Tax Rate 12.65% 25.47% 14.39% 9.87% 10.97% 27.84% 11.94% -
Total Cost 73,448 283,420 206,793 142,766 72,744 225,243 155,005 -39.13%
-
Net Worth 167,374 112,159 103,258 104,255 93,599 88,800 86,400 55.21%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 167,374 112,159 103,258 104,255 93,599 88,800 86,400 55.21%
NOSH 258,677 255,303 254,711 254,451 240,000 240,000 240,000 5.10%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.95% 5.56% 6.96% 8.01% 7.81% 5.01% 5.82% -
ROE 4.27% 15.11% 14.88% 11.82% 6.57% 13.02% 10.86% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 31.33 117.73 92.56 62.52 32.88 98.80 68.58 -40.59%
EPS 2.78 6.79 6.20 5.05 2.56 4.82 3.91 -20.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.44 0.43 0.42 0.39 0.37 0.36 48.11%
Adjusted Per Share Value based on latest NOSH - 254,451
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.48 27.84 20.62 14.40 7.32 21.99 15.27 -37.77%
EPS 0.66 1.57 1.42 1.14 0.57 1.07 0.87 -16.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.104 0.0958 0.0967 0.0868 0.0824 0.0801 55.23%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.00 1.22 0.565 0.83 0.78 0.495 0.525 -
P/RPS 6.38 1.04 0.61 1.33 2.37 0.50 0.77 307.89%
P/EPS 72.04 18.35 8.83 16.71 30.42 10.28 13.43 205.49%
EY 1.39 5.45 11.32 5.98 3.29 9.73 7.44 -67.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.77 1.31 1.98 2.00 1.34 1.46 64.26%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 24/08/20 16/06/20 20/02/20 26/11/19 28/08/19 30/05/19 -
Price 2.02 1.77 1.18 0.84 0.91 0.58 0.51 -
P/RPS 6.45 1.50 1.27 1.34 2.77 0.59 0.74 321.86%
P/EPS 72.76 26.63 18.45 16.92 35.49 12.04 13.05 213.44%
EY 1.37 3.76 5.42 5.91 2.82 8.31 7.66 -68.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 4.02 2.74 2.00 2.33 1.57 1.42 68.40%

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