[SERNKOU] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -2130.3%
YoY- -197.26%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 107,988 94,984 153,451 103,681 111,218 119,528 125,470 -9.47%
PBT -1,922 -2,924 -4,150 -918 280 -68 2,584 -
Tax 138 260 -357 25 -236 -1,844 -510 -
NP -1,784 -2,664 -4,507 -893 44 -1,912 2,073 -
-
NP to SH -1,784 -2,664 -4,507 -893 44 -1,912 2,073 -
-
Tax Rate - - - - 84.29% - 19.74% -
Total Cost 109,772 97,648 157,958 104,574 111,174 121,440 123,397 -7.47%
-
Net Worth 64,800 64,800 65,926 66,922 70,968 69,579 71,147 -6.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 64,800 64,800 65,926 66,922 70,968 69,579 71,147 -6.01%
NOSH 120,000 120,000 119,867 115,384 120,285 117,931 120,588 -0.32%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.65% -2.80% -2.94% -0.86% 0.04% -1.60% 1.65% -
ROE -2.75% -4.11% -6.84% -1.33% 0.06% -2.75% 2.91% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 89.99 79.15 128.02 89.86 92.46 101.35 104.05 -9.18%
EPS -1.48 -2.24 -3.76 -0.75 0.04 -1.60 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.55 0.58 0.59 0.59 0.59 -5.70%
Adjusted Per Share Value based on latest NOSH - 119,310
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.02 8.81 14.23 9.62 10.32 11.09 11.64 -9.46%
EPS -0.17 -0.25 -0.42 -0.08 0.00 -0.18 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0601 0.0612 0.0621 0.0658 0.0645 0.066 -6.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.21 0.21 0.21 0.20 0.23 0.215 0.23 -
P/RPS 0.23 0.27 0.16 0.22 0.25 0.21 0.22 2.99%
P/EPS -14.13 -9.46 -5.59 -25.83 628.77 -13.26 13.37 -
EY -7.08 -10.57 -17.90 -3.87 0.16 -7.54 7.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.38 0.34 0.39 0.36 0.39 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 27/11/12 30/08/12 28/05/12 20/02/12 24/11/11 23/08/11 -
Price 0.20 0.20 0.22 0.20 0.26 0.24 0.26 -
P/RPS 0.22 0.25 0.17 0.22 0.28 0.24 0.25 -8.13%
P/EPS -13.45 -9.01 -5.85 -25.83 710.78 -14.80 15.12 -
EY -7.43 -11.10 -17.09 -3.87 0.14 -6.76 6.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.40 0.34 0.44 0.41 0.44 -10.86%

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