[SERNKOU] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -51.5%
YoY- 134.44%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 22,403 34,422 25,313 27,334 25,750 20,079 21,689 2.18%
PBT 1,111 851 151 560 204 466 101 396.78%
Tax -482 -13 -13 -12 926 -15 -6 1776.80%
NP 629 838 138 548 1,130 451 95 253.82%
-
NP to SH 629 838 138 548 1,130 451 95 253.82%
-
Tax Rate 43.38% 1.53% 8.61% 2.14% -453.92% 3.22% 5.94% -
Total Cost 21,774 33,584 25,175 26,786 24,620 19,628 21,594 0.55%
-
Net Worth 63,599 63,599 62,399 62,399 61,199 60,000 60,000 3.97%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 63,599 63,599 62,399 62,399 61,199 60,000 60,000 3.97%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.81% 2.43% 0.55% 2.00% 4.39% 2.25% 0.44% -
ROE 0.99% 1.32% 0.22% 0.88% 1.85% 0.75% 0.16% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.67 28.69 21.09 22.78 21.46 16.73 18.07 2.20%
EPS 0.52 0.70 0.12 0.46 0.94 0.38 0.08 249.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.52 0.52 0.51 0.50 0.50 3.97%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.08 3.19 2.35 2.54 2.39 1.86 2.01 2.31%
EPS 0.06 0.08 0.01 0.05 0.10 0.04 0.01 231.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.059 0.059 0.0579 0.0579 0.0568 0.0557 0.0557 3.92%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.525 0.495 0.375 0.405 0.32 0.23 0.195 -
P/RPS 2.81 1.73 1.78 1.78 1.49 1.37 1.08 89.50%
P/EPS 100.16 70.88 326.09 88.69 33.98 61.20 246.32 -45.20%
EY 1.00 1.41 0.31 1.13 2.94 1.63 0.41 81.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.93 0.72 0.78 0.63 0.46 0.39 86.40%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 24/02/15 28/11/14 26/08/14 26/05/14 26/02/14 -
Price 0.61 0.52 0.465 0.395 0.395 0.29 0.29 -
P/RPS 3.27 1.81 2.20 1.73 1.84 1.73 1.60 61.25%
P/EPS 116.38 74.46 404.35 86.50 41.95 77.16 366.32 -53.53%
EY 0.86 1.34 0.25 1.16 2.38 1.30 0.27 116.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.98 0.89 0.76 0.77 0.58 0.58 58.02%

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