[SERNKOU] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 33.03%
YoY- -4154.55%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Revenue 96,744 105,292 89,840 107,988 111,218 119,316 85,100 1.99%
PBT 6,930 1,420 -2,948 -1,922 280 5,044 -2,998 -
Tax -1,464 -50 -44 138 -236 -498 -398 22.16%
NP 5,466 1,370 -2,992 -1,784 44 4,546 -3,396 -
-
NP to SH 5,466 1,370 -2,992 -1,784 44 4,546 -3,396 -
-
Tax Rate 21.13% 3.52% - - 84.29% 9.87% - -
Total Cost 91,278 103,922 92,832 109,772 111,174 114,770 88,496 0.47%
-
Net Worth 66,000 62,399 60,000 64,800 70,968 70,956 66,963 -0.22%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Net Worth 66,000 62,399 60,000 64,800 70,968 70,956 66,963 -0.22%
NOSH 120,000 120,000 120,000 120,000 120,285 120,264 119,577 0.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
NP Margin 5.65% 1.30% -3.33% -1.65% 0.04% 3.81% -3.99% -
ROE 8.28% 2.20% -4.99% -2.75% 0.06% 6.41% -5.07% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
RPS 80.62 87.74 74.87 89.99 92.46 99.21 71.17 1.93%
EPS 4.56 1.14 -2.50 -1.48 0.04 3.78 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.50 0.54 0.59 0.59 0.56 -0.27%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
RPS 8.97 9.77 8.33 10.02 10.32 11.07 7.89 1.99%
EPS 0.51 0.13 -0.28 -0.17 0.00 0.42 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0612 0.0579 0.0557 0.0601 0.0658 0.0658 0.0621 -0.22%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 -
Price 0.635 0.375 0.195 0.21 0.23 0.26 0.40 -
P/RPS 0.79 0.43 0.26 0.23 0.25 0.26 0.56 5.43%
P/EPS 13.94 32.85 -7.82 -14.13 628.77 6.88 -14.08 -
EY 7.17 3.04 -12.79 -7.08 0.16 14.54 -7.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.72 0.39 0.39 0.39 0.44 0.71 7.69%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Date 26/02/16 24/02/15 26/02/14 20/02/13 20/02/12 23/08/10 12/08/09 -
Price 0.84 0.465 0.29 0.20 0.26 0.26 0.50 -
P/RPS 1.04 0.53 0.39 0.22 0.28 0.26 0.70 6.27%
P/EPS 18.44 40.73 -11.63 -13.45 710.78 6.88 -17.61 -
EY 5.42 2.46 -8.60 -7.43 0.14 14.54 -5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.89 0.58 0.37 0.44 0.44 0.89 8.68%

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