[SERNKOU] YoY Quarter Result on 31-Mar-2014 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 374.74%
YoY- 142.83%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Revenue 33,325 27,591 34,422 20,079 25,805 22,152 27,618 2.93%
PBT 1,201 934 851 466 -1,411 829 626 10.53%
Tax -455 -63 -13 -15 358 -1,468 -298 6.72%
NP 746 871 838 451 -1,053 -639 328 13.46%
-
NP to SH 746 871 838 451 -1,053 -639 328 13.46%
-
Tax Rate 37.89% 6.75% 1.53% 3.22% - 177.08% 47.60% -
Total Cost 32,579 26,720 33,584 19,628 26,858 22,791 27,290 2.76%
-
Net Worth 66,000 67,200 63,599 60,000 63,599 69,199 71,674 -1.26%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Net Worth 66,000 67,200 63,599 60,000 63,599 69,199 71,674 -1.26%
NOSH 120,000 120,000 120,000 120,000 120,000 119,310 121,481 -0.18%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
NP Margin 2.24% 3.16% 2.43% 2.25% -4.08% -2.88% 1.19% -
ROE 1.13% 1.30% 1.32% 0.75% -1.66% -0.92% 0.46% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
RPS 27.77 22.99 28.69 16.73 21.50 18.57 22.73 3.12%
EPS 0.62 0.73 0.70 0.38 -0.88 -0.53 0.27 13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.53 0.50 0.53 0.58 0.59 -1.07%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
RPS 3.09 2.56 3.19 1.86 2.39 2.05 2.56 2.93%
EPS 0.07 0.08 0.08 0.04 -0.10 -0.06 0.03 13.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0612 0.0623 0.059 0.0557 0.059 0.0642 0.0665 -1.26%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/09/10 -
Price 1.04 0.83 0.495 0.23 0.20 0.20 0.35 -
P/RPS 3.74 3.61 1.73 1.37 0.93 1.08 1.54 14.61%
P/EPS 167.29 114.35 70.88 61.20 -22.79 -37.34 129.63 3.99%
EY 0.60 0.87 1.41 1.63 -4.39 -2.68 0.77 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.48 0.93 0.46 0.38 0.34 0.59 19.60%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Date 25/05/17 26/05/16 27/05/15 26/05/14 23/05/13 28/05/12 24/11/10 -
Price 1.26 0.965 0.52 0.29 0.205 0.20 0.34 -
P/RPS 4.54 4.20 1.81 1.73 0.95 1.08 1.50 18.56%
P/EPS 202.68 132.95 74.46 77.16 -23.36 -37.34 125.93 7.59%
EY 0.49 0.75 1.34 1.30 -4.28 -2.68 0.79 -7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.72 0.98 0.58 0.39 0.34 0.58 23.50%

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