[SERNKOU] YoY Cumulative Quarter Result on 30-Jun-2018 [#4]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -1.56%
YoY- 520.49%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 324,699 300,090 237,123 172,995 130,343 105,165 109,473 19.84%
PBT 24,735 22,368 16,464 11,824 1,783 2,268 2,672 44.85%
Tax -6,821 -5,698 -4,584 -2,705 -802 -933 -519 53.55%
NP 17,914 16,670 11,880 9,119 981 1,335 2,153 42.30%
-
NP to SH 17,561 16,945 11,561 9,084 1,464 1,336 2,153 41.83%
-
Tax Rate 27.58% 25.47% 27.84% 22.88% 44.98% 41.14% 19.42% -
Total Cost 306,785 283,420 225,243 163,876 129,362 103,830 107,320 19.11%
-
Net Worth 189,343 112,159 88,800 76,799 67,200 64,800 63,599 19.92%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 189,343 112,159 88,800 76,799 67,200 64,800 63,599 19.92%
NOSH 793,354 255,303 240,000 240,000 120,000 120,000 120,000 36.95%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.52% 5.56% 5.01% 5.27% 0.75% 1.27% 1.97% -
ROE 9.27% 15.11% 13.02% 11.83% 2.18% 2.06% 3.39% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 41.16 117.73 98.80 72.08 108.62 87.64 91.23 -12.41%
EPS 2.25 6.79 4.82 3.79 0.82 1.11 1.79 3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.44 0.37 0.32 0.56 0.54 0.53 -12.35%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.76 24.73 19.54 14.26 10.74 8.67 9.02 19.85%
EPS 1.45 1.40 0.95 0.75 0.12 0.11 0.18 41.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1561 0.0924 0.0732 0.0633 0.0554 0.0534 0.0524 19.93%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.525 1.22 0.495 0.60 1.34 1.04 0.525 -
P/RPS 1.28 1.04 0.50 0.83 1.23 1.19 0.58 14.08%
P/EPS 23.59 18.35 10.28 15.85 109.84 93.41 29.26 -3.52%
EY 4.24 5.45 9.73 6.31 0.91 1.07 3.42 3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.77 1.34 1.88 2.39 1.93 0.99 14.13%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 24/08/20 28/08/19 29/08/18 24/08/17 26/08/16 27/08/15 -
Price 0.58 1.77 0.58 0.63 1.28 1.18 0.61 -
P/RPS 1.41 1.50 0.59 0.87 1.18 1.35 0.67 13.19%
P/EPS 26.06 26.63 12.04 16.64 104.92 105.99 34.00 -4.33%
EY 3.84 3.76 8.31 6.01 0.95 0.94 2.94 4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 4.02 1.57 1.97 2.29 2.19 1.15 13.18%

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