[SERNKOU] YoY Quarter Result on 30-Jun-2014 [#4]

Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 150.55%
YoY- 157.33%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 CAGR
Revenue 32,858 29,201 22,403 25,750 24,625 25,846 23,082 4.24%
PBT -493 -2,131 1,111 204 -1,036 383 -2,722 -18.20%
Tax -22 -138 -482 926 -935 401 555 -
NP -515 -2,269 629 1,130 -1,971 784 -2,167 -15.55%
-
NP to SH -156 -2,268 629 1,130 -1,971 784 -2,167 -26.61%
-
Tax Rate - - 43.38% -453.92% - -104.70% - -
Total Cost 33,373 31,470 21,774 24,620 26,596 25,062 25,249 3.33%
-
Net Worth 67,200 64,800 63,599 61,199 61,324 69,191 68,242 -0.18%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 CAGR
Net Worth 67,200 64,800 63,599 61,199 61,324 69,191 68,242 -0.18%
NOSH 120,000 120,000 120,000 120,000 120,243 121,388 119,723 0.02%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 CAGR
NP Margin -1.57% -7.77% 2.81% 4.39% -8.00% 3.03% -9.39% -
ROE -0.23% -3.50% 0.99% 1.85% -3.21% 1.13% -3.18% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 CAGR
RPS 27.38 24.33 18.67 21.46 20.48 21.29 19.28 4.21%
EPS -0.43 -1.89 0.52 0.94 -1.64 0.65 -1.81 -15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.53 0.51 0.51 0.57 0.57 -0.20%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 CAGR
RPS 2.71 2.41 1.85 2.12 2.03 2.13 1.90 4.26%
EPS -0.01 -0.19 0.05 0.09 -0.16 0.06 -0.18 -28.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.0534 0.0524 0.0504 0.0505 0.057 0.0562 -0.16%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 31/12/09 31/12/08 -
Price 1.34 1.04 0.525 0.32 0.195 0.31 0.18 -
P/RPS 4.89 4.27 2.81 1.49 0.95 1.46 0.93 21.55%
P/EPS -1,030.77 -55.03 100.16 33.98 -11.90 48.00 -9.94 72.62%
EY -0.10 -1.82 1.00 2.94 -8.41 2.08 -10.06 -41.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.93 0.99 0.63 0.38 0.54 0.32 26.68%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 CAGR
Date 24/08/17 26/08/16 27/08/15 26/08/14 30/08/13 24/02/10 27/02/09 -
Price 1.28 1.18 0.61 0.395 0.18 0.32 0.23 -
P/RPS 4.67 4.85 3.27 1.84 0.88 1.50 1.19 17.44%
P/EPS -984.62 -62.43 116.38 41.95 -10.98 49.55 -12.71 66.80%
EY -0.10 -1.60 0.86 2.38 -9.11 2.02 -7.87 -40.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.19 1.15 0.77 0.35 0.56 0.40 22.78%

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