[SERNKOU] YoY Annualized 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- -68.45%
YoY- -80.63%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 528,996 548,552 448,136 311,844 322,668 315,616 231,236 14.77%
PBT 1,388 1,692 12,804 10,452 33,056 27,676 7,936 -25.19%
Tax -1,112 -1,488 -4,636 -4,580 -4,180 -3,036 -788 5.90%
NP 276 204 8,168 5,872 28,876 24,640 7,148 -41.83%
-
NP to SH 1,456 392 8,144 5,540 28,596 24,616 7,136 -23.25%
-
Tax Rate 80.12% 87.94% 36.21% 43.82% 12.65% 10.97% 9.93% -
Total Cost 528,720 548,348 439,968 305,972 293,792 290,976 224,088 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 0.64% 0.17% 2.34% 3.02% 17.09% 26.30% 9.01% -
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 49.07 50.88 30.94 39.05 125.31 131.51 96.35 -10.62%
EPS 0.12 0.04 0.56 0.68 11.12 10.24 2.96 -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 49.07 50.88 41.57 28.93 29.93 29.28 21.45 14.77%
EPS 0.12 0.04 0.76 0.51 2.65 2.28 0.66 -24.71%
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 1.82 1.18 2.49 1.47 1.60 0.59 0.65 18.70%
P/EPS 662.70 1,650.15 136.94 82.89 18.01 7.60 21.02 77.64%
EY 0.15 0.06 0.73 1.21 5.55 13.15 4.76 -43.76%
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 1.78 1.05 2.26 1.57 1.61 0.69 0.55 21.59%
P/EPS 647.90 1,471.38 124.49 88.66 18.19 8.87 17.83 81.89%
EY 0.15 0.07 0.80 1.13 5.50 11.27 5.61 -45.28%
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