[SERNKOU] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -29.49%
YoY- 10.43%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 100,364 95,842 101,978 108,213 107,556 109,499 107,235 -4.29%
PBT -4,242 -3,855 -3,141 1,767 788 -148 495 -
Tax -1,946 -1,607 -2,133 -1,174 53 -275 -112 565.05%
NP -6,188 -5,462 -5,274 593 841 -423 383 -
-
NP to SH -6,188 -5,462 -5,274 593 841 -423 383 -
-
Tax Rate - - - 66.44% -6.73% - 22.63% -
Total Cost 106,552 101,304 107,252 107,620 106,715 109,922 106,852 -0.18%
-
Net Worth 64,800 64,800 65,999 69,199 70,799 70,504 70,741 -5.65%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 64,800 64,800 65,999 69,199 70,799 70,504 70,741 -5.65%
NOSH 120,000 120,000 120,000 120,000 120,000 119,499 119,900 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -6.17% -5.70% -5.17% 0.55% 0.78% -0.39% 0.36% -
ROE -9.55% -8.43% -7.99% 0.86% 1.19% -0.60% 0.54% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 83.64 79.87 84.98 90.70 89.63 91.63 89.44 -4.35%
EPS -5.16 -4.55 -4.40 0.50 0.70 -0.35 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.55 0.58 0.59 0.59 0.59 -5.70%
Adjusted Per Share Value based on latest NOSH - 119,310
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.31 8.89 9.46 10.04 9.98 10.16 9.95 -4.31%
EPS -0.57 -0.51 -0.49 0.06 0.08 -0.04 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0601 0.0612 0.0642 0.0657 0.0654 0.0656 -5.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.21 0.21 0.21 0.20 0.23 0.215 0.23 -
P/RPS 0.25 0.26 0.25 0.22 0.26 0.23 0.26 -2.56%
P/EPS -4.07 -4.61 -4.78 40.24 32.82 -60.74 72.00 -
EY -24.56 -21.67 -20.93 2.49 3.05 -1.65 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.38 0.34 0.39 0.36 0.39 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 27/11/12 30/08/12 28/05/12 20/02/12 24/11/11 23/08/11 -
Price 0.20 0.20 0.22 0.20 0.26 0.24 0.26 -
P/RPS 0.24 0.25 0.26 0.22 0.29 0.26 0.29 -11.80%
P/EPS -3.88 -4.39 -5.01 40.24 37.10 -67.80 81.39 -
EY -25.78 -22.76 -19.98 2.49 2.70 -1.47 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.40 0.34 0.44 0.41 0.44 -10.86%

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