[SERNKOU] YoY Annual (Unaudited) Result on 30-Jun-2020 [#4]

Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
YoY- 46.57%
View:
Show?
Annual (Unaudited) Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 380,632 338,267 324,699 300,090 237,123 172,995 130,343 19.54%
PBT 3,781 15,965 24,735 22,368 16,464 11,824 1,783 13.34%
Tax -2,527 -6,138 -6,821 -5,698 -4,584 -2,705 -802 21.06%
NP 1,254 9,827 17,914 16,670 11,880 9,119 981 4.17%
-
NP to SH 1,304 9,214 17,561 16,945 11,561 9,084 1,464 -1.90%
-
Tax Rate 66.83% 38.45% 27.58% 25.47% 27.84% 22.88% 44.98% -
Total Cost 379,378 328,440 306,785 283,420 225,243 163,876 129,362 19.63%
-
Net Worth 237,181 200,957 189,343 112,159 88,800 76,799 67,200 23.37%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 237,181 200,957 189,343 112,159 88,800 76,799 67,200 23.37%
NOSH 1,078,097 846,756 793,354 255,303 240,000 240,000 120,000 44.15%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 0.33% 2.91% 5.52% 5.56% 5.01% 5.27% 0.75% -
ROE 0.55% 4.59% 9.27% 15.11% 13.02% 11.83% 2.18% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.31 40.40 41.16 117.73 98.80 72.08 108.62 -17.07%
EPS 0.12 1.12 2.25 6.79 4.82 3.79 0.82 -27.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.24 0.44 0.37 0.32 0.56 -14.41%
Adjusted Per Share Value based on latest NOSH - 255,303
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.31 31.38 30.12 27.84 21.99 16.05 12.09 19.54%
EPS 0.12 0.85 1.63 1.57 1.07 0.84 0.14 -2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.1864 0.1756 0.104 0.0824 0.0712 0.0623 23.39%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.59 0.695 0.525 1.22 0.495 0.60 1.34 -
P/RPS 1.67 1.72 1.28 1.04 0.50 0.83 1.23 5.22%
P/EPS 487.79 63.16 23.59 18.35 10.28 15.85 109.84 28.19%
EY 0.21 1.58 4.24 5.45 9.73 6.31 0.91 -21.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.90 2.19 2.77 1.34 1.88 2.39 1.92%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 25/08/22 28/09/21 24/08/20 28/08/19 29/08/18 24/08/17 -
Price 0.525 0.77 0.58 1.77 0.58 0.63 1.28 -
P/RPS 1.49 1.91 1.41 1.50 0.59 0.87 1.18 3.96%
P/EPS 434.05 69.97 26.06 26.63 12.04 16.64 104.92 26.68%
EY 0.23 1.43 3.84 3.76 8.31 6.01 0.95 -21.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 3.21 2.42 4.02 1.57 1.97 2.29 0.71%

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