[SERNKOU] YoY Annualized Quarter 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- 210.69%
YoY- -70.22%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 310,400 215,528 152,206 128,320 96,744 105,292 89,840 22.94%
PBT 27,592 12,802 13,104 2,150 6,930 1,420 -2,948 -
Tax -2,724 -606 -1,168 -650 -1,464 -50 -44 98.83%
NP 24,868 12,196 11,936 1,500 5,466 1,370 -2,992 -
-
NP to SH 24,654 11,962 11,938 1,628 5,466 1,370 -2,992 -
-
Tax Rate 9.87% 4.73% 8.91% 30.23% 21.13% 3.52% - -
Total Cost 285,532 203,332 140,270 126,820 91,278 103,922 92,832 20.58%
-
Net Worth 104,255 81,600 73,200 66,000 66,000 62,399 60,000 9.64%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 104,255 81,600 73,200 66,000 66,000 62,399 60,000 9.64%
NOSH 254,451 240,000 120,000 120,000 120,000 120,000 120,000 13.33%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.01% 5.66% 7.84% 1.17% 5.65% 1.30% -3.33% -
ROE 23.65% 14.66% 16.31% 2.47% 8.28% 2.20% -4.99% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 125.05 89.80 126.84 106.93 80.62 87.74 74.87 8.92%
EPS 10.10 4.98 9.94 1.26 4.56 1.14 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.34 0.61 0.55 0.55 0.52 0.50 -2.86%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 25.58 17.76 12.54 10.58 7.97 8.68 7.40 22.95%
EPS 2.03 0.99 0.98 0.13 0.45 0.11 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.0673 0.0603 0.0544 0.0544 0.0514 0.0495 9.61%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.83 0.53 1.48 1.08 0.635 0.375 0.195 -
P/RPS 0.66 0.59 1.17 1.01 0.79 0.43 0.26 16.78%
P/EPS 8.36 10.63 14.88 79.61 13.94 32.85 -7.82 -
EY 11.97 9.40 6.72 1.26 7.17 3.04 -12.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.56 2.43 1.96 1.15 0.72 0.39 31.08%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 21/02/19 27/02/18 24/02/17 26/02/16 24/02/15 26/02/14 -
Price 0.84 0.555 1.59 1.07 0.84 0.465 0.29 -
P/RPS 0.67 0.62 1.25 1.00 1.04 0.53 0.39 9.43%
P/EPS 8.46 11.14 15.98 78.87 18.44 40.73 -11.63 -
EY 11.82 8.98 6.26 1.27 5.42 2.46 -8.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.63 2.61 1.95 1.53 0.89 0.58 22.90%

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