[SERNKOU] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -87.18%
YoY- 57.67%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 20,079 21,689 23,231 24,625 25,805 30,248 23,746 -10.58%
PBT 466 101 -1,575 -1,036 -1,411 -231 -731 -
Tax -15 -6 -16 -935 358 4 65 -
NP 451 95 -1,591 -1,971 -1,053 -227 -666 -
-
NP to SH 451 95 -1,591 -1,971 -1,053 -227 -666 -
-
Tax Rate 3.22% 5.94% - - - - - -
Total Cost 19,628 21,594 24,822 26,596 26,858 30,475 24,412 -13.54%
-
Net Worth 60,000 60,000 60,000 61,324 63,599 64,800 64,800 -5.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 60,000 60,000 60,000 61,324 63,599 64,800 64,800 -5.00%
NOSH 120,000 120,000 120,000 120,243 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.25% 0.44% -6.85% -8.00% -4.08% -0.75% -2.80% -
ROE 0.75% 0.16% -2.65% -3.21% -1.66% -0.35% -1.03% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.73 18.07 19.36 20.48 21.50 25.21 19.79 -10.60%
EPS 0.38 0.08 -1.33 -1.64 -0.88 -0.19 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.51 0.53 0.54 0.54 -5.00%
Adjusted Per Share Value based on latest NOSH - 120,243
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.86 2.01 2.15 2.28 2.39 2.81 2.20 -10.59%
EPS 0.04 0.01 -0.15 -0.18 -0.10 -0.02 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0557 0.0557 0.0569 0.059 0.0601 0.0601 -4.94%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.23 0.195 0.18 0.195 0.20 0.21 0.21 -
P/RPS 1.37 1.08 0.93 0.95 0.93 0.83 1.06 18.67%
P/EPS 61.20 246.32 -13.58 -11.90 -22.79 -111.01 -37.84 -
EY 1.63 0.41 -7.37 -8.41 -4.39 -0.90 -2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.36 0.38 0.38 0.39 0.39 11.64%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 26/02/14 28/11/13 30/08/13 23/05/13 20/02/13 27/11/12 -
Price 0.29 0.29 0.20 0.18 0.205 0.20 0.20 -
P/RPS 1.73 1.60 1.03 0.88 0.95 0.79 1.01 43.20%
P/EPS 77.16 366.32 -15.08 -10.98 -23.36 -105.73 -36.04 -
EY 1.30 0.27 -6.63 -9.11 -4.28 -0.95 -2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.40 0.35 0.39 0.37 0.37 34.98%

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