[SERNKOU] QoQ TTM 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- -989.38%
YoY- -1477.02%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 104,017 100,364 95,842 101,978 108,213 107,556 109,499 -3.36%
PBT -6,482 -4,242 -3,855 -3,141 1,767 788 -148 1139.65%
Tax -120 -1,946 -1,607 -2,133 -1,174 53 -275 -42.44%
NP -6,602 -6,188 -5,462 -5,274 593 841 -423 523.49%
-
NP to SH -6,602 -6,188 -5,462 -5,274 593 841 -423 523.49%
-
Tax Rate - - - - 66.44% -6.73% - -
Total Cost 110,619 106,552 101,304 107,252 107,620 106,715 109,922 0.42%
-
Net Worth 63,599 64,800 64,800 65,999 69,199 70,799 70,504 -6.63%
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 65,999 69,199 70,799 70,504 -6.63%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 119,499 0.27%
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 -6.35% -6.17% -5.70% -5.17% 0.55% 0.78% -0.39% -
ROE -10.38% -9.55% -8.43% -7.99% 0.86% 1.19% -0.60% -
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 86.68 83.64 79.87 84.98 90.70 89.63 91.63 -3.63%
EPS -5.50 -5.16 -4.55 -4.40 0.50 0.70 -0.35 526.32%
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 9.65 9.31 8.89 9.46 10.04 9.98 10.16 -3.37%
EPS -0.61 -0.57 -0.51 -0.49 0.06 0.08 -0.04 513.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.059 0.0601 0.0601 0.0612 0.0642 0.0657 0.0654 -6.62%
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 0.23 0.25 0.26 0.25 0.22 0.26 0.23 0.00%
P/EPS -3.64 -4.07 -4.61 -4.78 40.24 32.82 -60.74 -84.65%
EY -27.51 -24.56 -21.67 -20.93 2.49 3.05 -1.65 551.52%
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 0.24 0.24 0.25 0.26 0.22 0.29 0.26 -5.19%
P/EPS -3.73 -3.88 -4.39 -5.01 40.24 37.10 -67.80 -85.50%
EY -26.84 -25.78 -22.76 -19.98 2.49 2.70 -1.47 592.16%
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