[SERNKOU] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 24.62%
YoY- 63.77%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 165,544 80,667 300,090 222,267 155,200 78,904 237,123 -21.21%
PBT 15,388 8,264 22,368 18,074 13,796 6,919 16,464 -4.38%
Tax -2,084 -1,045 -5,698 -2,600 -1,362 -759 -4,584 -40.73%
NP 13,304 7,219 16,670 15,474 12,434 6,160 11,880 7.80%
-
NP to SH 13,123 7,149 16,945 15,362 12,327 6,154 11,561 8.77%
-
Tax Rate 13.54% 12.65% 25.47% 14.39% 9.87% 10.97% 27.84% -
Total Cost 152,240 73,448 283,420 206,793 142,766 72,744 225,243 -22.89%
-
Net Worth 176,532 167,374 112,159 103,258 104,255 93,599 88,800 57.77%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 176,532 167,374 112,159 103,258 104,255 93,599 88,800 57.77%
NOSH 260,160 258,677 255,303 254,711 254,451 240,000 240,000 5.49%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.04% 8.95% 5.56% 6.96% 8.01% 7.81% 5.01% -
ROE 7.43% 4.27% 15.11% 14.88% 11.82% 6.57% 13.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 63.77 31.33 117.73 92.56 62.52 32.88 98.80 -25.21%
EPS 5.08 2.78 6.79 6.20 5.05 2.56 4.82 3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.65 0.44 0.43 0.42 0.39 0.37 49.76%
Adjusted Per Share Value based on latest NOSH - 254,711
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.36 7.48 27.84 20.62 14.40 7.32 21.99 -21.18%
EPS 1.22 0.66 1.57 1.42 1.14 0.57 1.07 9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1637 0.1552 0.104 0.0958 0.0967 0.0868 0.0824 57.70%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.78 2.00 1.22 0.565 0.83 0.78 0.495 -
P/RPS 2.79 6.38 1.04 0.61 1.33 2.37 0.50 212.96%
P/EPS 35.21 72.04 18.35 8.83 16.71 30.42 10.28 126.37%
EY 2.84 1.39 5.45 11.32 5.98 3.29 9.73 -55.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.08 2.77 1.31 1.98 2.00 1.34 56.04%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 24/08/20 16/06/20 20/02/20 26/11/19 28/08/19 -
Price 2.02 2.02 1.77 1.18 0.84 0.91 0.58 -
P/RPS 3.17 6.45 1.50 1.27 1.34 2.77 0.59 205.20%
P/EPS 39.96 72.76 26.63 18.45 16.92 35.49 12.04 121.69%
EY 2.50 1.37 3.76 5.42 5.91 2.82 8.31 -54.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 3.11 4.02 2.74 2.00 2.33 1.57 52.66%

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