[SERNKOU] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 105.97%
YoY- 141.85%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 33,681 24,263 25,313 21,689 30,248 25,726 28,420 2.64%
PBT 907 1,524 151 101 -231 156 1,360 -6.03%
Tax -288 -318 -13 -6 4 343 5 -
NP 619 1,206 138 95 -227 499 1,365 -11.43%
-
NP to SH 683 1,206 138 95 -227 499 1,365 -10.09%
-
Tax Rate 31.75% 20.87% 8.61% 5.94% - -219.87% -0.37% -
Total Cost 33,062 23,057 25,175 21,594 30,475 25,227 27,055 3.12%
-
Net Worth 66,000 66,000 62,399 60,000 64,800 70,799 70,644 -1.03%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 66,000 66,000 62,399 60,000 64,800 70,799 70,644 -1.03%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 119,736 0.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
NP Margin 1.84% 4.97% 0.55% 0.44% -0.75% 1.94% 4.80% -
ROE 1.03% 1.83% 0.22% 0.16% -0.35% 0.70% 1.93% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 28.07 20.22 21.09 18.07 25.21 21.44 23.74 2.60%
EPS 0.52 1.01 0.12 0.08 -0.19 0.42 1.14 -11.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.52 0.50 0.54 0.59 0.59 -1.07%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 2.78 2.00 2.09 1.79 2.49 2.12 2.34 2.68%
EPS 0.06 0.10 0.01 0.01 -0.02 0.04 0.11 -8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0544 0.0544 0.0514 0.0495 0.0534 0.0584 0.0582 -1.03%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 -
Price 1.08 0.635 0.375 0.195 0.21 0.23 0.26 -
P/RPS 3.85 3.14 1.78 1.08 0.83 1.07 1.10 21.22%
P/EPS 189.75 63.18 326.09 246.32 -111.01 55.31 22.81 38.46%
EY 0.53 1.58 0.31 0.41 -0.90 1.81 4.38 -27.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.15 0.72 0.39 0.39 0.39 0.44 25.79%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 24/02/17 26/02/16 24/02/15 26/02/14 20/02/13 20/02/12 23/08/10 -
Price 1.07 0.84 0.465 0.29 0.20 0.26 0.26 -
P/RPS 3.81 4.15 2.20 1.60 0.79 1.21 1.10 21.02%
P/EPS 187.99 83.58 404.35 366.32 -105.73 62.53 22.81 38.26%
EY 0.53 1.20 0.25 0.27 -0.95 1.60 4.38 -27.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.53 0.89 0.58 0.37 0.44 0.44 25.69%

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