[SERNKOU] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 56.83%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 155,200 78,904 237,123 164,582 107,764 57,809 172,995 -6.96%
PBT 13,796 6,919 16,464 10,875 6,401 1,984 11,824 10.79%
Tax -1,362 -759 -4,584 -1,298 -303 -197 -2,705 -36.63%
NP 12,434 6,160 11,880 9,577 6,098 1,787 9,119 22.89%
-
NP to SH 12,327 6,154 11,561 9,380 5,981 1,784 9,084 22.50%
-
Tax Rate 9.87% 10.97% 27.84% 11.94% 4.73% 9.93% 22.88% -
Total Cost 142,766 72,744 225,243 155,005 101,666 56,022 163,876 -8.76%
-
Net Worth 104,255 93,599 88,800 86,400 81,600 79,200 76,799 22.53%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 104,255 93,599 88,800 86,400 81,600 79,200 76,799 22.53%
NOSH 254,451 240,000 240,000 240,000 240,000 240,000 240,000 3.96%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.01% 7.81% 5.01% 5.82% 5.66% 3.09% 5.27% -
ROE 11.82% 6.57% 13.02% 10.86% 7.33% 2.25% 11.83% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 62.52 32.88 98.80 68.58 44.90 24.09 72.08 -9.02%
EPS 5.05 2.56 4.82 3.91 2.49 0.74 3.79 21.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.39 0.37 0.36 0.34 0.33 0.32 19.81%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.40 7.32 21.99 15.27 10.00 5.36 16.05 -6.95%
EPS 1.14 0.57 1.07 0.87 0.55 0.17 0.84 22.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0967 0.0868 0.0824 0.0801 0.0757 0.0735 0.0712 22.57%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.83 0.78 0.495 0.525 0.53 0.625 0.60 -
P/RPS 1.33 2.37 0.50 0.77 1.18 2.59 0.83 36.81%
P/EPS 16.71 30.42 10.28 13.43 21.27 84.08 15.85 3.57%
EY 5.98 3.29 9.73 7.44 4.70 1.19 6.31 -3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.00 1.34 1.46 1.56 1.89 1.88 3.50%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 26/11/19 28/08/19 30/05/19 21/02/19 22/11/18 29/08/18 -
Price 0.84 0.91 0.58 0.51 0.555 0.53 0.63 -
P/RPS 1.34 2.77 0.59 0.74 1.24 2.20 0.87 33.26%
P/EPS 16.92 35.49 12.04 13.05 22.27 71.30 16.64 1.11%
EY 5.91 2.82 8.31 7.66 4.49 1.40 6.01 -1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.33 1.57 1.42 1.63 1.61 1.97 1.00%

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