[SERNKOU] YoY Quarter Result on 30-Jun-2023 [#4]

Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 301.88%
YoY- 258.11%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 134,713 97,572 95,815 92,221 77,823 72,541 48,493 18.54%
PBT -11,076 3,674 3,011 1,747 4,294 5,589 1,463 -
Tax -1,479 895 -1,717 -3,315 -3,098 -3,286 -1,435 0.50%
NP -12,555 4,569 1,294 -1,568 1,196 2,303 28 -
-
NP to SH -11,864 4,702 1,313 -1,548 1,583 2,181 -144 108.45%
-
Tax Rate - -24.36% 57.02% 189.75% 72.15% 58.79% 98.09% -
Total Cost 147,268 93,003 94,521 93,789 76,627 70,238 48,465 20.32%
-
Net Worth 226,400 237,181 200,957 189,343 112,159 88,800 76,799 19.72%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 226,400 237,181 200,957 189,343 112,159 88,800 76,799 19.72%
NOSH 1,078,097 1,078,097 846,756 793,354 255,303 240,000 240,000 28.42%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -9.32% 4.68% 1.35% -1.70% 1.54% 3.17% 0.06% -
ROE -5.24% 1.98% 0.65% -0.82% 1.41% 2.46% -0.19% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.50 9.05 11.44 11.69 30.53 30.23 20.21 -7.68%
EPS -1.10 0.44 0.16 -0.20 0.62 0.91 -0.06 62.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.24 0.24 0.44 0.37 0.32 -6.77%
Adjusted Per Share Value based on latest NOSH - 1,078,097
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.50 9.05 8.89 8.55 7.22 6.73 4.50 18.54%
EPS -1.10 0.44 0.12 -0.14 0.15 0.20 -0.01 118.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.1864 0.1756 0.104 0.0824 0.0712 19.73%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.91 0.59 0.695 0.525 1.22 0.495 0.60 -
P/RPS 7.28 6.52 6.07 4.49 4.00 1.64 2.97 16.10%
P/EPS -82.69 135.28 443.21 -267.56 196.45 54.47 -1,000.00 -33.97%
EY -1.21 0.74 0.23 -0.37 0.51 1.84 -0.10 51.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 2.68 2.90 2.19 2.77 1.34 1.88 14.90%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 25/08/23 25/08/22 28/09/21 24/08/20 28/08/19 29/08/18 -
Price 0.885 0.525 0.77 0.58 1.77 0.58 0.63 -
P/RPS 7.08 5.80 6.73 4.96 5.80 1.92 3.12 14.61%
P/EPS -80.42 120.37 491.04 -295.60 285.02 63.82 -1,050.00 -34.80%
EY -1.24 0.83 0.20 -0.34 0.35 1.57 -0.10 52.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 2.39 3.21 2.42 4.02 1.57 1.97 13.47%

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