[SERNKOU] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -26.6%
YoY- 9.58%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 166,002 152,206 147,660 130,343 129,980 128,320 121,916 22.87%
PBT 13,814 13,104 8,376 1,783 3,034 2,150 672 651.79%
Tax -1,693 -1,168 -1,472 -802 -1,040 -650 -148 408.44%
NP 12,121 11,936 6,904 981 1,994 1,500 524 713.39%
-
NP to SH 12,304 11,938 6,876 1,464 1,994 1,628 524 721.57%
-
Tax Rate 12.26% 8.91% 17.57% 44.98% 34.28% 30.23% 22.02% -
Total Cost 153,881 140,270 140,756 129,362 127,985 126,820 121,392 17.14%
-
Net Worth 76,799 73,200 69,599 67,200 66,000 66,000 64,800 12.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 76,799 73,200 69,599 67,200 66,000 66,000 64,800 12.00%
NOSH 240,000 120,000 120,000 120,000 120,000 120,000 120,000 58.80%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.30% 7.84% 4.68% 0.75% 1.53% 1.17% 0.43% -
ROE 16.02% 16.31% 9.88% 2.18% 3.02% 2.47% 0.81% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 69.17 126.84 123.05 108.62 108.32 106.93 101.60 -22.62%
EPS 5.05 9.94 5.76 0.82 1.67 1.26 0.44 409.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.61 0.58 0.56 0.55 0.55 0.54 -29.47%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.40 14.12 13.70 12.09 12.06 11.90 11.31 22.87%
EPS 1.14 1.11 0.64 0.14 0.19 0.15 0.05 705.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0679 0.0646 0.0623 0.0612 0.0612 0.0601 11.97%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.60 1.48 1.26 1.34 1.04 1.08 1.18 -
P/RPS 0.87 1.17 1.02 1.23 0.96 1.01 1.16 -17.46%
P/EPS 11.70 14.88 21.99 109.84 62.57 79.61 270.23 -87.69%
EY 8.54 6.72 4.55 0.91 1.60 1.26 0.37 712.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.43 2.17 2.39 1.89 1.96 2.19 -9.68%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 27/11/17 24/08/17 25/05/17 24/02/17 23/11/16 -
Price 0.535 1.59 1.39 1.28 1.26 1.07 1.08 -
P/RPS 0.77 1.25 1.13 1.18 1.16 1.00 1.06 -19.20%
P/EPS 10.44 15.98 24.26 104.92 75.80 78.87 247.33 -87.90%
EY 9.58 6.26 4.12 0.95 1.32 1.27 0.40 732.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.61 2.40 2.29 2.29 1.95 2.00 -11.33%

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