[SERNKOU] QoQ Quarter Result on 31-Dec-2020 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -16.44%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 77,961 92,221 66,934 84,877 80,667 77,823 67,067 10.54%
PBT 2,613 1,747 7,600 7,124 8,264 4,294 4,278 -27.98%
Tax -1,145 -3,315 -1,422 -1,039 -1,045 -3,098 -1,238 -5.06%
NP 1,468 -1,568 6,178 6,085 7,219 1,196 3,040 -38.42%
-
NP to SH 1,385 -1,548 5,986 5,974 7,149 1,583 3,035 -40.69%
-
Tax Rate 43.82% 189.75% 18.71% 14.58% 12.65% 72.15% 28.94% -
Total Cost 76,493 93,789 60,756 78,792 73,448 76,627 64,027 12.57%
-
Net Worth 183,682 189,343 183,149 176,532 167,374 112,159 103,258 46.76%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 183,682 189,343 183,149 176,532 167,374 112,159 103,258 46.76%
NOSH 830,013 793,354 262,575 260,160 258,677 255,303 254,711 119.64%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.88% -1.70% 9.23% 7.17% 8.95% 1.54% 4.53% -
ROE 0.75% -0.82% 3.27% 3.38% 4.27% 1.41% 2.94% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.76 11.69 25.58 32.69 31.33 30.53 27.93 -50.35%
EPS 0.17 -0.20 2.29 2.30 2.78 0.62 1.26 -73.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.70 0.68 0.65 0.44 0.43 -34.08%
Adjusted Per Share Value based on latest NOSH - 260,160
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.23 8.55 6.21 7.87 7.48 7.22 6.22 10.54%
EPS 0.13 -0.14 0.56 0.55 0.66 0.15 0.28 -40.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1704 0.1756 0.1699 0.1637 0.1552 0.104 0.0958 46.75%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.575 0.525 2.32 1.78 2.00 1.22 0.565 -
P/RPS 5.89 4.49 9.07 5.44 6.38 4.00 2.02 103.96%
P/EPS 331.56 -267.56 101.40 77.35 72.04 196.45 44.70 279.87%
EY 0.30 -0.37 0.99 1.29 1.39 0.51 2.24 -73.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.19 3.31 2.62 3.08 2.77 1.31 53.79%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 28/09/21 20/05/21 24/02/21 25/11/20 24/08/20 16/06/20 -
Price 0.615 0.58 2.17 2.02 2.02 1.77 1.18 -
P/RPS 6.30 4.96 8.48 6.18 6.45 5.80 4.23 30.38%
P/EPS 354.62 -295.60 94.85 87.78 72.76 285.02 93.36 143.24%
EY 0.28 -0.34 1.05 1.14 1.37 0.35 1.07 -59.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.42 3.10 2.97 3.11 4.02 2.74 -1.70%

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