[SERNKOU] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 48.32%
YoY- 245.84%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 166,002 129,980 101,284 116,092 86,665 106,398 103,681 8.15%
PBT 13,814 3,034 5,865 2,081 -1,344 -3,162 -918 -
Tax -1,693 -1,040 -1,060 -49 -49 569 25 -
NP 12,121 1,994 4,805 2,032 -1,393 -2,593 -893 -
-
NP to SH 12,304 1,994 4,805 2,032 -1,393 -2,593 -893 -
-
Tax Rate 12.26% 34.28% 18.07% 2.35% - - - -
Total Cost 153,881 127,985 96,478 114,060 88,058 108,991 104,574 6.64%
-
Net Worth 76,799 66,000 67,200 63,599 60,000 63,599 66,922 2.31%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 76,799 66,000 67,200 63,599 60,000 63,599 66,922 2.31%
NOSH 240,000 120,000 120,000 120,000 120,000 120,000 115,384 12.97%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.30% 1.53% 4.74% 1.75% -1.61% -2.44% -0.86% -
ROE 16.02% 3.02% 7.15% 3.19% -2.32% -4.08% -1.33% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 69.17 108.32 84.40 96.74 72.22 88.67 89.86 -4.26%
EPS 5.05 1.67 4.00 1.69 -1.16 -2.16 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.55 0.56 0.53 0.50 0.53 0.58 -9.43%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.40 12.06 9.39 10.77 8.04 9.87 9.62 8.15%
EPS 1.14 0.19 0.45 0.19 -0.13 -0.24 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0612 0.0623 0.059 0.0557 0.059 0.0621 2.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.60 1.04 0.83 0.495 0.23 0.20 0.20 -
P/RPS 0.87 0.96 0.98 0.51 0.32 0.23 0.22 25.73%
P/EPS 11.70 62.57 20.73 29.23 -19.81 -9.25 -25.83 -
EY 8.54 1.60 4.82 3.42 -5.05 -10.81 -3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.89 1.48 0.93 0.46 0.38 0.34 32.96%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 25/05/17 26/05/16 27/05/15 26/05/14 23/05/13 28/05/12 -
Price 0.535 1.26 0.965 0.52 0.29 0.205 0.20 -
P/RPS 0.77 1.16 1.14 0.54 0.40 0.23 0.22 23.20%
P/EPS 10.44 75.80 24.10 30.71 -24.98 -9.49 -25.83 -
EY 9.58 1.32 4.15 3.26 -4.00 -10.54 -3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.29 1.72 0.98 0.58 0.39 0.34 30.36%

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