[SERNKOU] QoQ Cumulative Quarter Result on 30-Jun-2012

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012
Profit Trend
QoQ- -572.69%
YoY- -337.09%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 79,799 53,994 23,746 153,451 77,761 55,609 29,882 92.36%
PBT -2,372 -961 -731 -4,150 -689 140 -17 2582.08%
Tax 427 69 65 -357 19 -118 -461 -
NP -1,945 -892 -666 -4,507 -670 22 -478 154.65%
-
NP to SH -1,945 -892 -666 -4,507 -670 22 -478 154.65%
-
Tax Rate - - - - - 84.29% - -
Total Cost 81,744 54,886 24,412 157,958 78,431 55,587 30,360 93.42%
-
Net Worth 63,599 64,800 64,800 65,926 66,923 70,968 69,579 -5.80%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 63,599 64,800 64,800 65,926 66,923 70,968 69,579 -5.80%
NOSH 120,000 120,000 120,000 119,867 115,384 120,285 117,931 1.16%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.44% -1.65% -2.80% -2.94% -0.86% 0.04% -1.60% -
ROE -3.06% -1.38% -1.03% -6.84% -1.00% 0.03% -0.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 66.50 45.00 19.79 128.02 67.39 46.23 25.34 90.14%
EPS -1.62 -0.74 -0.56 -3.76 -0.56 0.02 -0.40 153.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.54 0.55 0.58 0.59 0.59 -6.89%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.40 5.01 2.20 14.23 7.21 5.16 2.77 92.41%
EPS -0.18 -0.08 -0.06 -0.42 -0.06 0.00 -0.04 172.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.059 0.0601 0.0601 0.0612 0.0621 0.0658 0.0645 -5.76%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.20 0.21 0.21 0.21 0.20 0.23 0.215 -
P/RPS 0.30 0.47 1.06 0.16 0.30 0.50 0.85 -50.02%
P/EPS -12.34 -28.25 -37.84 -5.59 -34.44 1,257.53 -53.04 -62.13%
EY -8.10 -3.54 -2.64 -17.90 -2.90 0.08 -1.89 163.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.39 0.38 0.34 0.39 0.36 3.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 20/02/13 27/11/12 30/08/12 28/05/12 20/02/12 24/11/11 -
Price 0.205 0.20 0.20 0.22 0.20 0.26 0.24 -
P/RPS 0.31 0.44 1.01 0.17 0.30 0.56 0.95 -52.56%
P/EPS -12.65 -26.91 -36.04 -5.85 -34.44 1,421.56 -59.21 -64.22%
EY -7.91 -3.72 -2.78 -17.09 -2.90 0.07 -1.69 179.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.37 0.40 0.34 0.44 0.41 -3.27%

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