[SERNKOU] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 293.88%
YoY- 108.45%
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 132,249 493,769 359,056 254,688 137,138 380,632 283,060 -39.70%
PBT 347 -12,993 -1,917 608 423 3,781 107 118.62%
Tax -278 -2,236 -757 -443 -372 -2,527 -3,422 -81.15%
NP 69 -15,229 -2,674 165 51 1,254 -3,315 -
-
NP to SH 364 -13,945 -2,081 386 98 1,304 -3,398 -
-
Tax Rate 80.12% - - 72.86% 87.94% 66.83% 3,198.13% -
Total Cost 132,180 508,998 361,730 254,523 137,087 379,378 286,375 -40.19%
-
Net Worth 226,400 226,400 237,181 237,181 237,181 237,181 210,706 4.89%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 226,400 226,400 237,181 237,181 237,181 237,181 210,706 4.89%
NOSH 1,078,097 1,078,097 1,078,097 1,078,097 1,078,097 1,078,097 1,078,097 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 0.05% -3.08% -0.74% 0.06% 0.04% 0.33% -1.17% -
ROE 0.16% -6.16% -0.88% 0.16% 0.04% 0.55% -1.61% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 12.27 45.80 33.30 23.62 12.72 35.31 28.21 -42.50%
EPS 0.03 -1.29 -0.19 0.02 0.01 0.12 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.22 0.22 0.22 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 1,078,097
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 12.27 45.80 33.30 23.62 12.72 35.31 26.26 -39.70%
EPS 0.03 -1.29 -0.19 0.02 0.01 0.12 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.22 0.22 0.22 0.1954 4.90%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.895 0.91 0.845 0.75 0.60 0.59 0.625 -
P/RPS 7.30 1.99 2.54 3.17 4.72 1.67 2.22 120.65%
P/EPS 2,650.82 -70.35 -437.77 2,094.75 6,600.60 487.79 -184.55 -
EY 0.04 -1.42 -0.23 0.05 0.02 0.21 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 4.33 3.84 3.41 2.73 2.68 2.98 26.81%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 26/08/24 23/05/24 23/02/24 24/11/23 25/08/23 19/05/23 -
Price 0.875 0.885 0.935 0.81 0.535 0.525 0.61 -
P/RPS 7.13 1.93 2.81 3.43 4.21 1.49 2.16 121.21%
P/EPS 2,591.58 -68.42 -484.39 2,262.33 5,885.53 434.05 -180.12 -
EY 0.04 -1.46 -0.21 0.04 0.02 0.23 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 4.21 4.25 3.68 2.43 2.39 2.90 27.31%

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