[SERNKOU] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 6.65%
YoY- 26.96%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 94,852 90,749 89,624 95,350 103,909 104,424 104,017 -5.95%
PBT 1,331 -804 -2,044 -3,921 -4,253 -3,409 -6,482 -
Tax 893 889 -972 -599 -589 -508 -120 -
NP 2,224 85 -3,016 -4,520 -4,842 -3,917 -6,602 -
-
NP to SH 2,224 85 -3,016 -4,520 -4,842 -3,917 -6,602 -
-
Tax Rate -67.09% - - - - - - -
Total Cost 92,628 90,664 92,640 99,870 108,751 108,341 110,619 -11.15%
-
Net Worth 62,399 61,199 60,000 60,000 60,000 61,324 63,599 -1.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 62,399 61,199 60,000 60,000 60,000 61,324 63,599 -1.26%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.34% 0.09% -3.37% -4.74% -4.66% -3.75% -6.35% -
ROE 3.56% 0.14% -5.03% -7.53% -8.07% -6.39% -10.38% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 79.04 75.62 74.69 79.46 86.59 86.84 86.68 -5.96%
EPS 1.85 0.07 -2.51 -3.77 -4.04 -3.26 -5.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.50 0.50 0.50 0.51 0.53 -1.26%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.80 8.42 8.31 8.84 9.64 9.69 9.65 -5.95%
EPS 0.21 0.01 -0.28 -0.42 -0.45 -0.36 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0579 0.0568 0.0557 0.0557 0.0557 0.0569 0.059 -1.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.405 0.32 0.23 0.195 0.18 0.195 0.20 -
P/RPS 0.51 0.42 0.31 0.25 0.21 0.22 0.23 69.96%
P/EPS 21.85 451.76 -9.15 -5.18 -4.46 -5.99 -3.64 -
EY 4.58 0.22 -10.93 -19.32 -22.42 -16.71 -27.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.63 0.46 0.39 0.36 0.38 0.38 61.44%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 26/05/14 26/02/14 28/11/13 30/08/13 23/05/13 -
Price 0.395 0.395 0.29 0.29 0.20 0.18 0.205 -
P/RPS 0.50 0.52 0.39 0.36 0.23 0.21 0.24 63.04%
P/EPS 21.31 557.65 -11.54 -7.70 -4.96 -5.53 -3.73 -
EY 4.69 0.18 -8.67 -12.99 -20.18 -18.10 -26.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.58 0.58 0.40 0.35 0.39 55.95%

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