[SERNKOU] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -962.3%
YoY- -115.43%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 136,779 130,343 126,686 120,952 111,534 105,164 98,366 24.55%
PBT 3,709 1,783 145 -122 495 2,268 5,510 -23.17%
Tax -1,133 -802 -918 -526 -556 -934 -1,278 -7.70%
NP 2,576 981 -773 -648 -61 1,334 4,232 -28.15%
-
NP to SH 2,992 1,404 -713 -648 -61 1,334 4,232 -20.62%
-
Tax Rate 30.55% 44.98% 633.10% - 112.32% 41.18% 23.19% -
Total Cost 134,203 129,362 127,459 121,600 111,595 103,830 94,134 26.64%
-
Net Worth 69,599 67,200 66,000 66,000 64,309 64,800 67,200 2.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 69,599 67,200 66,000 66,000 64,309 64,800 67,200 2.36%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.88% 0.75% -0.61% -0.54% -0.05% 1.27% 4.30% -
ROE 4.30% 2.09% -1.08% -0.98% -0.09% 2.06% 6.30% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 113.98 108.62 105.57 100.79 93.65 87.64 81.97 24.55%
EPS 2.49 1.17 -0.59 -0.54 -0.05 1.11 3.53 -20.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.55 0.55 0.54 0.54 0.56 2.36%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.69 12.09 11.75 11.22 10.35 9.75 9.12 24.61%
EPS 0.28 0.13 -0.07 -0.06 -0.01 0.12 0.39 -19.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.0623 0.0612 0.0612 0.0597 0.0601 0.0623 2.44%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.26 1.34 1.04 1.08 1.18 1.04 0.83 -
P/RPS 1.11 1.23 0.99 1.07 1.26 1.19 1.01 6.49%
P/EPS 50.53 114.53 -175.04 -200.00 -2,303.73 93.55 23.53 66.37%
EY 1.98 0.87 -0.57 -0.50 -0.04 1.07 4.25 -39.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.39 1.89 1.96 2.19 1.93 1.48 29.03%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 24/08/17 25/05/17 24/02/17 23/11/16 26/08/16 26/05/16 -
Price 1.39 1.28 1.26 1.07 1.08 1.18 0.965 -
P/RPS 1.22 1.18 1.19 1.06 1.15 1.35 1.18 2.24%
P/EPS 55.75 109.40 -212.06 -198.15 -2,108.49 106.15 27.36 60.65%
EY 1.79 0.91 -0.47 -0.50 -0.05 0.94 3.65 -37.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.29 2.29 1.95 2.00 2.19 1.72 24.84%

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