[SERNKOU] QoQ Quarter Result on 31-Mar-2023 [#3]

Announcement Date
19-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 117.72%
YoY- -59.7%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 117,550 137,138 97,572 87,833 83,193 112,034 95,815 14.55%
PBT 185 423 3,674 2,197 -5,291 3,201 3,011 -84.35%
Tax -71 -372 895 -1,104 -1,159 -1,159 -1,717 -87.97%
NP 114 51 4,569 1,093 -6,450 2,042 1,294 -80.11%
-
NP to SH 288 98 4,702 1,170 -6,604 2,036 1,313 -63.52%
-
Tax Rate 38.38% 87.94% -24.36% 50.25% - 36.21% 57.02% -
Total Cost 117,436 137,087 93,003 86,740 89,643 109,992 94,521 15.52%
-
Net Worth 237,181 237,181 237,181 210,706 201,047 347,609 200,957 11.64%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 237,181 237,181 237,181 210,706 201,047 347,609 200,957 11.64%
NOSH 1,078,097 1,078,097 1,078,097 1,078,097 945,664 874,287 846,756 17.41%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 0.10% 0.04% 4.68% 1.24% -7.75% 1.82% 1.35% -
ROE 0.12% 0.04% 1.98% 0.56% -3.28% 0.59% 0.65% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.90 12.72 9.05 8.75 9.10 7.74 11.44 -3.16%
EPS 0.01 0.01 0.44 0.12 -0.72 0.14 0.16 -84.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.21 0.22 0.24 0.24 -5.62%
Adjusted Per Share Value based on latest NOSH - 1,078,097
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.90 12.72 9.05 8.15 7.72 10.39 8.89 14.51%
EPS 0.01 0.01 0.44 0.11 -0.61 0.19 0.12 -80.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.1954 0.1865 0.3224 0.1864 11.64%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.75 0.60 0.59 0.625 0.70 0.77 0.695 -
P/RPS 6.88 4.72 6.52 7.14 7.69 9.95 6.07 8.68%
P/EPS 2,807.55 6,600.60 135.28 535.98 -96.87 547.76 443.21 241.20%
EY 0.04 0.02 0.74 0.19 -1.03 0.18 0.23 -68.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 2.73 2.68 2.98 3.18 3.21 2.90 11.37%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 24/11/23 25/08/23 19/05/23 24/02/23 25/11/22 25/08/22 -
Price 0.81 0.535 0.525 0.61 0.70 0.70 0.77 -
P/RPS 7.43 4.21 5.80 6.97 7.69 9.05 6.73 6.79%
P/EPS 3,032.15 5,885.53 120.37 523.12 -96.87 497.97 491.04 235.46%
EY 0.03 0.02 0.83 0.19 -1.03 0.20 0.20 -71.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 2.43 2.39 2.90 3.18 2.92 3.21 9.50%

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