[SERNKOU] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 45.42%
YoY- 40.78%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 193,889 136,779 111,534 106,247 94,852 103,909 95,842 12.45%
PBT 11,714 3,709 495 4,054 1,331 -4,253 -3,855 -
Tax -2,534 -1,133 -556 -923 893 -589 -1,607 7.88%
NP 9,180 2,576 -61 3,131 2,224 -4,842 -5,462 -
-
NP to SH 9,009 2,992 -61 3,131 2,224 -4,842 -5,462 -
-
Tax Rate 21.63% 30.55% 112.32% 22.77% -67.09% - - -
Total Cost 184,709 134,203 111,595 103,116 92,628 108,751 101,304 10.52%
-
Net Worth 79,200 69,599 64,309 64,800 62,399 60,000 64,800 3.39%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 79,200 69,599 64,309 64,800 62,399 60,000 64,800 3.39%
NOSH 240,000 120,000 120,000 120,000 120,000 120,000 120,000 12.24%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.73% 1.88% -0.05% 2.95% 2.34% -4.66% -5.70% -
ROE 11.38% 4.30% -0.09% 4.83% 3.56% -8.07% -8.43% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 80.79 113.98 93.65 88.54 79.04 86.59 79.87 0.19%
EPS 3.75 2.49 -0.05 2.61 1.85 -4.04 -4.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.58 0.54 0.54 0.52 0.50 0.54 -7.87%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.98 12.69 10.35 9.86 8.80 9.64 8.89 12.44%
EPS 0.84 0.28 -0.01 0.29 0.21 -0.45 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0646 0.0597 0.0601 0.0579 0.0557 0.0601 3.40%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.625 1.26 1.18 0.615 0.405 0.18 0.21 -
P/RPS 0.77 1.11 1.26 0.69 0.51 0.21 0.26 19.82%
P/EPS 16.65 50.53 -2,303.73 23.57 21.85 -4.46 -4.61 -
EY 6.01 1.98 -0.04 4.24 4.58 -22.42 -21.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.17 2.19 1.14 0.78 0.36 0.39 30.07%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 27/11/17 23/11/16 27/11/15 28/11/14 28/11/13 27/11/12 -
Price 0.53 1.39 1.08 0.62 0.395 0.20 0.20 -
P/RPS 0.66 1.22 1.15 0.70 0.50 0.23 0.25 17.55%
P/EPS 14.12 55.75 -2,108.49 23.76 21.31 -4.96 -4.39 -
EY 7.08 1.79 -0.05 4.21 4.69 -20.18 -22.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.40 2.00 1.15 0.76 0.40 0.37 27.75%

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