[SERNKOU] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -92.11%
YoY- -80.63%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 132,249 137,138 112,034 77,961 80,667 78,904 57,809 14.77%
PBT 347 423 3,201 2,613 8,264 6,919 1,984 -25.19%
Tax -278 -372 -1,159 -1,145 -1,045 -759 -197 5.90%
NP 69 51 2,042 1,468 7,219 6,160 1,787 -41.83%
-
NP to SH 364 98 2,036 1,385 7,149 6,154 1,784 -23.25%
-
Tax Rate 80.12% 87.94% 36.21% 43.82% 12.65% 10.97% 9.93% -
Total Cost 132,180 137,087 109,992 76,493 73,448 72,744 56,022 15.36%
-
Net Worth 226,400 237,181 347,609 183,682 167,374 93,599 79,200 19.11%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 226,400 237,181 347,609 183,682 167,374 93,599 79,200 19.11%
NOSH 1,078,097 1,078,097 874,287 830,013 258,677 240,000 240,000 28.42%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 0.05% 0.04% 1.82% 1.88% 8.95% 7.81% 3.09% -
ROE 0.16% 0.04% 0.59% 0.75% 4.27% 6.57% 2.25% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.27 12.72 7.74 9.76 31.33 32.88 24.09 -10.62%
EPS 0.03 0.01 0.14 0.17 2.78 2.56 0.74 -41.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.24 0.23 0.65 0.39 0.33 -7.24%
Adjusted Per Share Value based on latest NOSH - 830,013
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.27 12.72 10.39 7.23 7.48 7.32 5.36 14.78%
EPS 0.03 0.01 0.19 0.13 0.66 0.57 0.17 -25.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.3224 0.1704 0.1552 0.0868 0.0735 19.10%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.895 0.60 0.77 0.575 2.00 0.78 0.625 -
P/RPS 7.30 4.72 9.95 5.89 6.38 2.37 2.59 18.83%
P/EPS 2,650.82 6,600.60 547.76 331.56 72.04 30.42 84.08 77.64%
EY 0.04 0.02 0.18 0.30 1.39 3.29 1.19 -43.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 2.73 3.21 2.50 3.08 2.00 1.89 14.49%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 24/11/23 25/11/22 25/11/21 25/11/20 26/11/19 22/11/18 -
Price 0.875 0.535 0.70 0.615 2.02 0.91 0.53 -
P/RPS 7.13 4.21 9.05 6.30 6.45 2.77 2.20 21.62%
P/EPS 2,591.58 5,885.53 497.97 354.62 72.76 35.49 71.30 81.90%
EY 0.04 0.02 0.20 0.28 1.37 2.82 1.40 -44.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 2.43 2.92 2.67 3.11 2.33 1.61 17.17%

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