[SERNKOU] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -2.03%
YoY- 89.94%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 378,875 334,673 310,301 294,808 213,075 157,360 126,686 20.02%
PBT 3,118 14,701 27,282 23,663 12,338 9,868 145 66.71%
Tax -5,139 -7,736 -6,604 -5,886 -2,733 -1,292 -918 33.23%
NP -2,021 6,965 20,678 17,777 9,605 8,576 -773 17.36%
-
NP to SH -2,085 6,353 20,692 17,543 9,236 8,932 -713 19.57%
-
Tax Rate 164.82% 52.62% 24.21% 24.87% 22.15% 13.09% 633.10% -
Total Cost 380,896 327,708 289,623 277,031 203,470 148,784 127,459 20.00%
-
Net Worth 210,706 200,096 183,149 103,258 86,400 76,799 66,000 21.33%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 210,706 200,096 183,149 103,258 86,400 76,799 66,000 21.33%
NOSH 1,078,097 834,356 262,575 254,711 240,000 240,000 120,000 44.15%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -0.53% 2.08% 6.66% 6.03% 4.51% 5.45% -0.61% -
ROE -0.99% 3.17% 11.30% 16.99% 10.69% 11.63% -1.08% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 37.76 40.14 118.60 122.77 88.78 65.57 105.57 -15.74%
EPS -0.21 0.76 7.91 7.31 3.85 3.72 -0.59 -15.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.24 0.70 0.43 0.36 0.32 0.55 -14.81%
Adjusted Per Share Value based on latest NOSH - 254,711
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 35.14 31.04 28.78 27.35 19.76 14.60 11.75 20.02%
EPS -0.19 0.59 1.92 1.63 0.86 0.83 -0.07 18.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1954 0.1856 0.1699 0.0958 0.0801 0.0712 0.0612 21.33%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.625 0.775 2.32 0.565 0.525 0.60 1.04 -
P/RPS 1.66 1.93 1.96 0.46 0.59 0.92 0.99 8.99%
P/EPS -300.77 101.71 29.34 7.73 13.64 16.12 -175.04 9.43%
EY -0.33 0.98 3.41 12.93 7.33 6.20 -0.57 -8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.23 3.31 1.31 1.46 1.88 1.89 7.88%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 19/05/23 23/05/22 20/05/21 16/06/20 30/05/19 30/05/18 25/05/17 -
Price 0.61 0.765 2.17 1.18 0.51 0.535 1.26 -
P/RPS 1.62 1.91 1.83 0.96 0.57 0.82 1.19 5.27%
P/EPS -293.55 100.39 27.44 16.15 13.25 14.38 -212.06 5.56%
EY -0.34 1.00 3.64 6.19 7.55 6.96 -0.47 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.19 3.10 2.74 1.42 1.67 2.29 4.01%

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