[SERNKOU] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 45.61%
YoY- 24.39%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 158,680 77,961 324,699 232,478 165,544 80,667 300,090 -34.53%
PBT 7,874 2,613 24,735 22,988 15,388 8,264 22,368 -50.04%
Tax -2,390 -1,145 -6,821 -3,506 -2,084 -1,045 -5,698 -43.87%
NP 5,484 1,468 17,914 19,482 13,304 7,219 16,670 -52.24%
-
NP to SH 4,998 1,385 17,561 19,109 13,123 7,149 16,945 -55.59%
-
Tax Rate 30.35% 43.82% 27.58% 15.25% 13.54% 12.65% 25.47% -
Total Cost 153,196 76,493 306,785 212,996 152,240 73,448 283,420 -33.56%
-
Net Worth 199,570 183,682 189,343 183,149 176,532 167,374 112,159 46.68%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 199,570 183,682 189,343 183,149 176,532 167,374 112,159 46.68%
NOSH 833,174 830,013 793,354 262,575 260,160 258,677 255,303 119.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.46% 1.88% 5.52% 8.38% 8.04% 8.95% 5.56% -
ROE 2.50% 0.75% 9.27% 10.43% 7.43% 4.27% 15.11% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 19.08 9.76 41.16 88.85 63.77 31.33 117.73 -70.17%
EPS 0.61 0.17 2.25 7.36 5.08 2.78 6.79 -79.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.24 0.70 0.68 0.65 0.44 -33.16%
Adjusted Per Share Value based on latest NOSH - 262,575
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.72 7.23 30.12 21.56 15.36 7.48 27.84 -34.53%
EPS 0.46 0.13 1.63 1.77 1.22 0.66 1.57 -55.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.1704 0.1756 0.1699 0.1637 0.1552 0.104 46.70%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.71 0.575 0.525 2.32 1.78 2.00 1.22 -
P/RPS 3.72 5.89 1.28 2.61 2.79 6.38 1.04 133.34%
P/EPS 118.13 331.56 23.59 31.77 35.21 72.04 18.35 244.88%
EY 0.85 0.30 4.24 3.15 2.84 1.39 5.45 -70.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 2.50 2.19 3.31 2.62 3.08 2.77 4.50%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 28/09/21 20/05/21 24/02/21 25/11/20 24/08/20 -
Price 0.755 0.615 0.58 2.17 2.02 2.02 1.77 -
P/RPS 3.96 6.30 1.41 2.44 3.17 6.45 1.50 90.67%
P/EPS 125.61 354.62 26.06 29.71 39.96 72.76 26.63 180.46%
EY 0.80 0.28 3.84 3.37 2.50 1.37 3.76 -64.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 2.67 2.42 3.10 2.97 3.11 4.02 -14.96%

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