[SERNKOU] YoY 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- 0.2%
YoY- 97.23%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 104,368 87,833 83,772 66,934 67,067 56,818 48,399 13.65%
PBT -2,525 2,197 5,080 7,600 4,278 4,474 3,809 -
Tax -314 -1,104 -2,031 -1,422 -1,238 -995 -686 -12.20%
NP -2,839 1,093 3,049 6,178 3,040 3,479 3,123 -
-
NP to SH -2,467 1,170 2,903 5,986 3,035 3,399 3,119 -
-
Tax Rate - 50.25% 39.98% 18.71% 28.94% 22.24% 18.01% -
Total Cost 107,207 86,740 80,723 60,756 64,027 53,339 45,276 15.43%
-
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 -2.72% 1.24% 3.64% 9.23% 4.53% 6.12% 6.45% -
ROE -1.04% 0.56% 1.45% 3.27% 2.94% 3.93% 4.06% -
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 9.68 8.75 10.05 25.58 27.93 23.67 20.17 -11.50%
EPS -0.23 0.12 0.35 2.29 1.26 1.42 1.30 -
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 9.68 8.15 7.77 6.21 6.22 5.27 4.49 13.64%
EPS -0.23 0.11 0.27 0.56 0.28 0.32 0.29 -
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 8.73 7.14 7.71 9.07 2.02 2.22 2.98 19.59%
P/EPS -369.27 535.98 222.58 101.40 44.70 37.07 46.17 -
EY -0.27 0.19 0.45 0.99 2.24 2.70 2.17 -
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 9.66 6.97 7.61 8.48 4.23 2.15 2.65 24.03%
P/EPS -408.60 523.12 219.71 94.85 93.36 36.01 41.17 -
EY -0.24 0.19 0.46 1.05 1.07 2.78 2.43 -
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