[SERNKOU] YoY Cumulative 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- 58.08%
YoY- -58.65%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 283,060 242,452 232,478 222,267 164,582 124,502 97,485 19.43%
PBT 107 12,954 22,988 18,074 10,875 10,361 2,276 -39.90%
Tax -3,422 -4,421 -3,506 -2,600 -1,298 -1,270 -780 27.93%
NP -3,315 8,533 19,482 15,474 9,577 9,091 1,496 -
-
NP to SH -3,398 7,901 19,109 15,362 9,380 9,228 1,496 -
-
Tax Rate 3,198.13% 34.13% 15.25% 14.39% 11.94% 12.26% 34.27% -
Total Cost 286,375 233,919 212,996 206,793 155,005 115,411 95,989 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 -1.61% 3.95% 10.43% 14.88% 10.86% 12.02% 2.27% -
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 28.21 29.08 88.85 92.56 68.58 51.88 81.24 -16.15%
EPS -0.33 0.96 7.36 6.20 3.91 3.79 1.25 -
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 26.26 22.49 21.56 20.62 15.27 11.55 9.04 19.44%
EPS -0.32 0.73 1.77 1.42 0.87 0.86 0.14 -
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 2.22 2.67 2.61 0.61 0.77 1.16 1.28 9.60%
P/EPS -184.55 81.78 31.77 8.83 13.43 15.60 83.42 -
EY -0.54 1.22 3.15 11.32 7.44 6.41 1.20 -
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 2.16 2.63 2.44 1.27 0.74 1.03 1.55 5.68%
P/EPS -180.12 80.72 29.71 18.45 13.05 13.91 101.07 -
EY -0.56 1.24 3.37 5.42 7.66 7.19 0.99 -
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