[SERNKOU] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 80.43%
YoY- -61.91%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 448,136 338,267 323,269 317,360 311,844 324,699 309,970 27.82%
PBT 12,804 15,965 17,272 15,748 10,452 24,735 30,650 -44.08%
Tax -4,636 -6,138 -5,894 -4,780 -4,580 -6,821 -4,674 -0.54%
NP 8,168 9,827 11,377 10,968 5,872 17,914 25,976 -53.72%
-
NP to SH 8,144 9,214 10,534 9,996 5,540 17,561 25,478 -53.21%
-
Tax Rate 36.21% 38.45% 34.12% 30.35% 43.82% 27.58% 15.25% -
Total Cost 439,968 328,440 311,892 306,392 305,972 306,785 283,994 33.85%
-
Net Worth 347,609 200,957 200,096 199,570 183,682 189,343 183,149 53.23%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 347,609 200,957 200,096 199,570 183,682 189,343 183,149 53.23%
NOSH 874,287 846,756 834,356 833,174 830,013 793,354 262,575 122.81%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.82% 2.91% 3.52% 3.46% 1.88% 5.52% 8.38% -
ROE 2.34% 4.59% 5.26% 5.01% 3.02% 9.27% 13.91% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 30.94 40.40 38.77 38.17 39.05 41.16 118.47 -59.10%
EPS 0.56 1.12 1.28 1.22 0.68 2.25 9.81 -85.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.24 0.23 0.24 0.70 -50.98%
Adjusted Per Share Value based on latest NOSH - 833,174
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 41.57 31.38 29.99 29.44 28.93 30.12 28.75 27.83%
EPS 0.76 0.85 0.98 0.93 0.51 1.63 2.36 -52.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.1864 0.1856 0.1851 0.1704 0.1756 0.1699 53.21%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.77 0.695 0.775 0.71 0.575 0.525 2.32 -
P/RPS 2.49 1.72 2.00 1.86 1.47 1.28 1.96 17.28%
P/EPS 136.94 63.16 61.34 59.06 82.89 23.59 23.82 220.57%
EY 0.73 1.58 1.63 1.69 1.21 4.24 4.20 -68.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 2.90 3.23 2.96 2.50 2.19 3.31 -2.02%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 25/08/22 23/05/22 24/02/22 25/11/21 28/09/21 20/05/21 -
Price 0.70 0.77 0.765 0.755 0.615 0.58 2.17 -
P/RPS 2.26 1.91 1.97 1.98 1.57 1.41 1.83 15.09%
P/EPS 124.49 69.97 60.54 62.81 88.66 26.06 22.28 214.55%
EY 0.80 1.43 1.65 1.59 1.13 3.84 4.49 -68.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 3.21 3.19 3.15 2.67 2.42 3.10 -3.90%

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