[SERNKOU] YoY 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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 359,056 283,060 242,452 232,478 222,267 164,582 124,502 19.28%
PBT -1,917 107 12,954 22,988 18,074 10,875 10,361 -
Tax -757 -3,422 -4,421 -3,506 -2,600 -1,298 -1,270 -8.25%
NP -2,674 -3,315 8,533 19,482 15,474 9,577 9,091 -
-
NP to SH -2,081 -3,398 7,901 19,109 15,362 9,380 9,228 -
-
Tax Rate - 3,198.13% 34.13% 15.25% 14.39% 11.94% 12.26% -
Total Cost 361,730 286,375 233,919 212,996 206,793 155,005 115,411 20.95%
-
Net Worth 237,181 210,706 200,096 183,149 103,258 86,400 76,799 20.65%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 237,181 210,706 200,096 183,149 103,258 86,400 76,799 20.65%
NOSH 1,078,097 1,078,097 834,356 262,575 254,711 240,000 240,000 28.42%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -0.74% -1.17% 3.52% 8.38% 6.96% 5.82% 7.30% -
ROE -0.88% -1.61% 3.95% 10.43% 14.88% 10.86% 12.02% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 33.30 28.21 29.08 88.85 92.56 68.58 51.88 -7.11%
EPS -0.19 -0.33 0.96 7.36 6.20 3.91 3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.24 0.70 0.43 0.36 0.32 -6.04%
Adjusted Per Share Value based on latest NOSH - 262,575
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 33.30 26.26 22.49 21.56 20.62 15.27 11.55 19.28%
EPS -0.19 -0.32 0.73 1.77 1.42 0.87 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.1954 0.1856 0.1699 0.0958 0.0801 0.0712 20.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.845 0.625 0.775 2.32 0.565 0.525 0.60 -
P/RPS 2.54 2.22 2.67 2.61 0.61 0.77 1.16 13.94%
P/EPS -437.77 -184.55 81.78 31.77 8.83 13.43 15.60 -
EY -0.23 -0.54 1.22 3.15 11.32 7.44 6.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 2.98 3.23 3.31 1.31 1.46 1.88 12.62%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 19/05/23 23/05/22 20/05/21 16/06/20 30/05/19 30/05/18 -
Price 0.935 0.61 0.765 2.17 1.18 0.51 0.535 -
P/RPS 2.81 2.16 2.63 2.44 1.27 0.74 1.03 18.18%
P/EPS -484.39 -180.12 80.72 29.71 18.45 13.05 13.91 -
EY -0.21 -0.56 1.24 3.37 5.42 7.66 7.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 2.90 3.19 3.10 2.74 1.42 1.67 16.82%

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