[SERNKOU] YoY Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -80.36%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 77,961 80,667 78,904 57,809 36,915 30,479 24,109 21.58%
PBT 2,613 8,264 6,919 1,984 2,094 168 1,941 5.07%
Tax -1,145 -1,045 -759 -197 -368 -37 -415 18.41%
NP 1,468 7,219 6,160 1,787 1,726 131 1,526 -0.64%
-
NP to SH 1,385 7,149 6,154 1,784 1,719 131 1,526 -1.60%
-
Tax Rate 43.82% 12.65% 10.97% 9.93% 17.57% 22.02% 21.38% -
Total Cost 76,493 73,448 72,744 56,022 35,189 30,348 22,583 22.52%
-
Net Worth 183,682 167,374 93,599 79,200 69,599 64,800 64,800 18.94%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 183,682 167,374 93,599 79,200 69,599 64,800 64,800 18.94%
NOSH 830,013 258,677 240,000 240,000 120,000 120,000 120,000 37.99%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.88% 8.95% 7.81% 3.09% 4.68% 0.43% 6.33% -
ROE 0.75% 4.27% 6.57% 2.25% 2.47% 0.20% 2.35% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 9.76 31.33 32.88 24.09 30.76 25.40 20.09 -11.32%
EPS 0.17 2.78 2.56 0.74 1.44 0.11 1.27 -28.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.65 0.39 0.33 0.58 0.54 0.54 -13.24%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 6.43 6.65 6.50 4.76 3.04 2.51 1.99 21.56%
EPS 0.11 0.59 0.51 0.15 0.14 0.01 0.13 -2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1514 0.1379 0.0771 0.0653 0.0574 0.0534 0.0534 18.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.575 2.00 0.78 0.625 1.26 1.18 0.615 -
P/RPS 5.89 6.38 2.37 2.59 4.10 4.65 3.06 11.52%
P/EPS 331.56 72.04 30.42 84.08 87.96 1,080.92 48.36 37.79%
EY 0.30 1.39 3.29 1.19 1.14 0.09 2.07 -27.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.08 2.00 1.89 2.17 2.19 1.14 13.96%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 26/11/19 22/11/18 27/11/17 23/11/16 27/11/15 -
Price 0.615 2.02 0.91 0.53 1.39 1.08 0.62 -
P/RPS 6.30 6.45 2.77 2.20 4.52 4.25 3.09 12.59%
P/EPS 354.62 72.76 35.49 71.30 97.03 989.31 48.75 39.15%
EY 0.28 1.37 2.82 1.40 1.03 0.10 2.05 -28.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.11 2.33 1.61 2.40 2.00 1.15 15.05%

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