[SERNKOU] YoY Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 5.39%
YoY- -58.65%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 377,413 323,269 309,970 296,356 219,442 166,002 129,980 19.43%
PBT 142 17,272 30,650 24,098 14,500 13,814 3,034 -39.95%
Tax -4,562 -5,894 -4,674 -3,466 -1,730 -1,693 -1,040 27.92%
NP -4,420 11,377 25,976 20,632 12,769 12,121 1,994 -
-
NP to SH -4,530 10,534 25,478 20,482 12,506 12,304 1,994 -
-
Tax Rate 3,212.68% 34.12% 15.25% 14.38% 11.93% 12.26% 34.28% -
Total Cost 381,833 311,892 283,994 275,724 206,673 153,881 127,985 19.97%
-
Net Worth 210,706 200,096 183,149 103,258 86,400 76,799 66,000 21.33%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 210,706 200,096 183,149 103,258 86,400 76,799 66,000 21.33%
NOSH 1,078,097 834,356 262,575 254,711 240,000 240,000 120,000 44.15%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -1.17% 3.52% 8.38% 6.96% 5.82% 7.30% 1.53% -
ROE -2.15% 5.26% 13.91% 19.84% 14.48% 16.02% 3.02% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 37.61 38.77 118.47 123.41 91.43 69.17 108.32 -16.15%
EPS -0.44 1.28 9.81 8.27 5.21 5.05 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.24 0.70 0.43 0.36 0.32 0.55 -14.81%
Adjusted Per Share Value based on latest NOSH - 834,356
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 35.01 29.99 28.75 27.49 20.35 15.40 12.06 19.42%
EPS -0.42 0.98 2.36 1.90 1.16 1.14 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1954 0.1856 0.1699 0.0958 0.0801 0.0712 0.0612 21.33%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.625 0.775 2.32 0.565 0.525 0.60 1.04 -
P/RPS 1.66 2.00 1.96 0.46 0.57 0.87 0.96 9.55%
P/EPS -138.41 61.34 23.82 6.62 10.07 11.70 62.57 -
EY -0.72 1.63 4.20 15.10 9.93 8.54 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.23 3.31 1.31 1.46 1.88 1.89 7.88%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 19/05/23 23/05/22 20/05/21 16/06/20 30/05/19 30/05/18 25/05/17 -
Price 0.61 0.765 2.17 1.18 0.51 0.535 1.26 -
P/RPS 1.62 1.97 1.83 0.96 0.56 0.77 1.16 5.72%
P/EPS -135.09 60.54 22.28 13.83 9.79 10.44 75.80 -
EY -0.74 1.65 4.49 7.23 10.22 9.58 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.19 3.10 2.74 1.42 1.67 2.29 4.01%

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