[SERBADK] QoQ TTM Result on 31-Dec-2021 [#2]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -170.84%
YoY- -132.32%
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 766,458 1,352,222 2,389,812 3,568,580 5,207,087 5,889,622 6,119,658 -74.93%
PBT -1,156,816 -1,092,167 -749,484 -189,542 330,378 534,231 685,906 -
Tax 206 -2,444 -3,219 -19,577 -44,232 -57,313 -74,901 -
NP -1,156,610 -1,094,611 -752,703 -209,119 286,146 476,918 611,005 -
-
NP to SH -1,156,882 -1,094,396 -751,714 -204,207 288,271 478,381 611,343 -
-
Tax Rate - - - - 13.39% 10.73% 10.92% -
Total Cost 1,923,068 2,446,833 3,142,515 3,777,699 4,920,941 5,412,704 5,508,653 -50.38%
-
Net Worth 1,826,321 1,891,908 2,188,678 2,633,832 3,858,008 3,895,105 3,895,105 -39.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - 59,353 104,825 148,656 -
Div Payout % - - - - 20.59% 21.91% 24.32% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,826,321 1,891,908 2,188,678 2,633,832 3,858,008 3,895,105 3,895,105 -39.61%
NOSH 3,727,186 3,727,186 3,727,186 3,727,186 3,727,186 3,727,186 3,727,186 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -150.90% -80.95% -31.50% -5.86% 5.50% 8.10% 9.98% -
ROE -63.34% -57.85% -34.35% -7.75% 7.47% 12.28% 15.70% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.56 36.45 64.42 96.20 140.37 158.77 164.97 -75.01%
EPS -31.04 -29.50 -20.26 -5.50 7.77 12.90 16.48 -
DPS 0.00 0.00 0.00 0.00 1.60 2.83 4.01 -
NAPS 0.49 0.51 0.59 0.71 1.04 1.05 1.05 -39.80%
Adjusted Per Share Value based on latest NOSH - 3,727,186
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.56 36.28 64.12 95.74 139.71 158.02 164.19 -74.93%
EPS -31.04 -29.36 -20.17 -5.48 7.73 12.83 16.40 -
DPS 0.00 0.00 0.00 0.00 1.59 2.81 3.99 -
NAPS 0.49 0.5076 0.5872 0.7067 1.0351 1.0451 1.0451 -39.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.025 0.09 0.35 0.35 0.32 0.33 1.70 -
P/RPS 0.12 0.25 0.54 0.36 0.23 0.21 1.03 -76.11%
P/EPS -0.08 -0.31 -1.73 -6.36 4.12 2.56 10.32 -
EY -1,241.56 -327.79 -57.90 -15.73 24.28 39.08 9.69 -
DY 0.00 0.00 0.00 0.00 5.00 8.56 2.36 -
P/NAPS 0.05 0.18 0.59 0.49 0.31 0.31 1.62 -90.13%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 30/05/22 28/02/22 30/11/21 29/09/21 25/06/21 -
Price 0.02 0.03 0.11 0.35 0.35 0.335 0.41 -
P/RPS 0.10 0.08 0.17 0.36 0.25 0.21 0.25 -45.68%
P/EPS -0.06 -0.10 -0.54 -6.36 4.50 2.60 2.49 -
EY -1,551.95 -983.38 -184.22 -15.73 22.20 38.49 40.19 -
DY 0.00 0.00 0.00 0.00 4.57 8.44 9.77 -
P/NAPS 0.04 0.06 0.19 0.49 0.34 0.32 0.39 -78.05%

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