[SERNKOU] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 73.62%
YoY- 633.29%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 231,236 172,995 166,002 152,206 147,660 130,343 129,980 46.76%
PBT 7,936 11,824 13,814 13,104 8,376 1,783 3,034 89.73%
Tax -788 -2,705 -1,693 -1,168 -1,472 -802 -1,040 -16.87%
NP 7,148 9,119 12,121 11,936 6,904 981 1,994 134.04%
-
NP to SH 7,136 9,084 12,304 11,938 6,876 1,464 1,994 133.78%
-
Tax Rate 9.93% 22.88% 12.26% 8.91% 17.57% 44.98% 34.28% -
Total Cost 224,088 163,876 153,881 140,270 140,756 129,362 127,985 45.21%
-
Net Worth 79,200 76,799 76,799 73,200 69,599 67,200 66,000 12.91%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 79,200 76,799 76,799 73,200 69,599 67,200 66,000 12.91%
NOSH 240,000 240,000 240,000 120,000 120,000 120,000 120,000 58.67%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.09% 5.27% 7.30% 7.84% 4.68% 0.75% 1.53% -
ROE 9.01% 11.83% 16.02% 16.31% 9.88% 2.18% 3.02% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 96.35 72.08 69.17 126.84 123.05 108.62 108.32 -7.50%
EPS 2.96 3.79 5.05 9.94 5.76 0.82 1.67 46.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.32 0.61 0.58 0.56 0.55 -28.84%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.45 16.05 15.40 14.12 13.70 12.09 12.06 46.74%
EPS 0.66 0.84 1.14 1.11 0.64 0.14 0.19 129.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0712 0.0712 0.0679 0.0646 0.0623 0.0612 12.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.625 0.60 0.60 1.48 1.26 1.34 1.04 -
P/RPS 0.65 0.83 0.87 1.17 1.02 1.23 0.96 -22.87%
P/EPS 21.02 15.85 11.70 14.88 21.99 109.84 62.57 -51.64%
EY 4.76 6.31 8.54 6.72 4.55 0.91 1.60 106.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.88 1.88 2.43 2.17 2.39 1.89 0.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 29/08/18 30/05/18 27/02/18 27/11/17 24/08/17 25/05/17 -
Price 0.53 0.63 0.535 1.59 1.39 1.28 1.26 -
P/RPS 0.55 0.87 0.77 1.25 1.13 1.18 1.16 -39.16%
P/EPS 17.83 16.64 10.44 15.98 24.26 104.92 75.80 -61.86%
EY 5.61 6.01 9.58 6.26 4.12 0.95 1.32 162.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.97 1.67 2.61 2.40 2.29 2.29 -20.91%

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