[SERNKOU] YoY Annualized Quarter Result on 30-Sep-2020 [#1]

Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 68.76%
YoY- 16.17%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 548,552 448,136 311,844 322,668 315,616 231,236 147,660 24.43%
PBT 1,692 12,804 10,452 33,056 27,676 7,936 8,376 -23.39%
Tax -1,488 -4,636 -4,580 -4,180 -3,036 -788 -1,472 0.18%
NP 204 8,168 5,872 28,876 24,640 7,148 6,904 -44.38%
-
NP to SH 392 8,144 5,540 28,596 24,616 7,136 6,876 -37.94%
-
Tax Rate 87.94% 36.21% 43.82% 12.65% 10.97% 9.93% 17.57% -
Total Cost 548,348 439,968 305,972 293,792 290,976 224,088 140,756 25.42%
-
Net Worth 237,181 347,609 183,682 167,374 93,599 79,200 69,599 22.66%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 237,181 347,609 183,682 167,374 93,599 79,200 69,599 22.66%
NOSH 1,078,097 874,287 830,013 258,677 240,000 240,000 120,000 44.15%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.04% 1.82% 1.88% 8.95% 7.81% 3.09% 4.68% -
ROE 0.17% 2.34% 3.02% 17.09% 26.30% 9.01% 9.88% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 50.88 30.94 39.05 125.31 131.51 96.35 123.05 -13.68%
EPS 0.04 0.56 0.68 11.12 10.24 2.96 5.76 -56.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.23 0.65 0.39 0.33 0.58 -14.91%
Adjusted Per Share Value based on latest NOSH - 258,677
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 50.88 41.57 28.93 29.93 29.28 21.45 13.70 24.43%
EPS 0.04 0.76 0.51 2.65 2.28 0.66 0.64 -36.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.3224 0.1704 0.1552 0.0868 0.0735 0.0646 22.64%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.60 0.77 0.575 2.00 0.78 0.625 1.26 -
P/RPS 1.18 2.49 1.47 1.60 0.59 0.65 1.02 2.45%
P/EPS 1,650.15 136.94 82.89 18.01 7.60 21.02 21.99 105.30%
EY 0.06 0.73 1.21 5.55 13.15 4.76 4.55 -51.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 3.21 2.50 3.08 2.00 1.89 2.17 3.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 25/11/22 25/11/21 25/11/20 26/11/19 22/11/18 27/11/17 -
Price 0.535 0.70 0.615 2.02 0.91 0.53 1.39 -
P/RPS 1.05 2.26 1.57 1.61 0.69 0.55 1.13 -1.21%
P/EPS 1,471.38 124.49 88.66 18.19 8.87 17.83 24.26 98.15%
EY 0.07 0.80 1.13 5.50 11.27 5.61 4.12 -49.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.92 2.67 3.11 2.33 1.61 2.40 0.20%

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