[SERNKOU] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 59.38%
YoY- -138.89%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Revenue 30,479 24,109 27,334 23,231 23,746 29,882 31,238 -0.37%
PBT 168 1,941 560 -1,575 -731 -17 1,162 -25.71%
Tax -37 -415 -12 -16 65 -461 -254 -25.62%
NP 131 1,526 548 -1,591 -666 -478 908 -25.73%
-
NP to SH 131 1,526 548 -1,591 -666 -478 908 -25.73%
-
Tax Rate 22.02% 21.38% 2.14% - - - 21.86% -
Total Cost 30,348 22,583 26,786 24,822 24,412 30,360 30,330 0.00%
-
Net Worth 64,800 64,800 62,399 60,000 64,800 69,579 68,099 -0.76%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Net Worth 64,800 64,800 62,399 60,000 64,800 69,579 68,099 -0.76%
NOSH 120,000 120,000 120,000 120,000 120,000 117,931 119,473 0.06%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
NP Margin 0.43% 6.33% 2.00% -6.85% -2.80% -1.60% 2.91% -
ROE 0.20% 2.35% 0.88% -2.65% -1.03% -0.69% 1.33% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 25.40 20.09 22.78 19.36 19.79 25.34 26.15 -0.44%
EPS 0.11 1.27 0.46 -1.33 -0.56 -0.40 0.76 -25.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.52 0.50 0.54 0.59 0.57 -0.82%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 2.83 2.24 2.54 2.15 2.20 2.77 2.90 -0.37%
EPS 0.01 0.14 0.05 -0.15 -0.06 -0.04 0.08 -27.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0601 0.0579 0.0557 0.0601 0.0645 0.0632 -0.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 -
Price 1.18 0.615 0.405 0.18 0.21 0.215 0.31 -
P/RPS 4.65 3.06 1.78 0.93 1.06 0.85 1.19 23.30%
P/EPS 1,080.92 48.36 88.69 -13.58 -37.84 -53.04 40.79 65.47%
EY 0.09 2.07 1.13 -7.37 -2.64 -1.89 2.45 -39.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.14 0.78 0.36 0.39 0.36 0.54 24.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 23/11/16 27/11/15 28/11/14 28/11/13 27/11/12 24/11/11 21/05/10 -
Price 1.08 0.62 0.395 0.20 0.20 0.24 0.26 -
P/RPS 4.25 3.09 1.73 1.03 1.01 0.95 0.99 25.09%
P/EPS 989.31 48.75 86.50 -15.08 -36.04 -59.21 34.21 67.71%
EY 0.10 2.05 1.16 -6.63 -2.78 -1.69 2.92 -40.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.15 0.76 0.40 0.37 0.41 0.46 25.34%

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