[SERNKOU] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -45.37%
YoY- -190.3%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Revenue 101,284 116,092 86,665 106,398 103,681 116,368 90,104 1.81%
PBT 5,865 2,081 -1,344 -3,162 -918 4,196 -1,112 -
Tax -1,060 -49 -49 569 25 -729 -365 17.81%
NP 4,805 2,032 -1,393 -2,593 -893 3,466 -1,477 -
-
NP to SH 4,805 2,032 -1,393 -2,593 -893 3,466 -1,477 -
-
Tax Rate 18.07% 2.35% - - - 17.37% - -
Total Cost 96,478 114,060 88,058 108,991 104,574 112,901 91,581 0.80%
-
Net Worth 67,200 63,599 60,000 63,599 66,922 70,691 67,443 -0.05%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Net Worth 67,200 63,599 60,000 63,599 66,922 70,691 67,443 -0.05%
NOSH 120,000 120,000 120,000 120,000 115,384 119,815 120,434 -0.05%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
NP Margin 4.74% 1.75% -1.61% -2.44% -0.86% 2.98% -1.64% -
ROE 7.15% 3.19% -2.32% -4.08% -1.33% 4.90% -2.19% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
RPS 84.40 96.74 72.22 88.67 89.86 97.12 74.82 1.86%
EPS 4.00 1.69 -1.16 -2.16 -0.75 2.89 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.53 0.50 0.53 0.58 0.59 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
RPS 9.39 10.77 8.04 9.87 9.62 10.79 8.36 1.80%
EPS 0.45 0.19 -0.13 -0.24 -0.08 0.32 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0623 0.059 0.0557 0.059 0.0621 0.0656 0.0626 -0.07%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/09/10 30/09/09 -
Price 0.83 0.495 0.23 0.20 0.20 0.35 0.43 -
P/RPS 0.98 0.51 0.32 0.23 0.22 0.36 0.57 8.68%
P/EPS 20.73 29.23 -19.81 -9.25 -25.83 12.10 -35.05 -
EY 4.82 3.42 -5.05 -10.81 -3.87 8.27 -2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.93 0.46 0.38 0.34 0.59 0.77 10.56%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Date 26/05/16 27/05/15 26/05/14 23/05/13 28/05/12 24/11/10 30/11/09 -
Price 0.965 0.52 0.29 0.205 0.20 0.34 0.32 -
P/RPS 1.14 0.54 0.40 0.23 0.22 0.35 0.43 16.17%
P/EPS 24.10 30.71 -24.98 -9.49 -25.83 11.75 -26.09 -
EY 4.15 3.26 -4.00 -10.54 -3.87 8.51 -3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.98 0.58 0.39 0.34 0.58 0.57 18.50%

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