[SERNKOU] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 34.11%
YoY- 85.22%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 204,656 142,286 120,952 105,197 98,476 95,350 100,364 12.60%
PBT 11,673 7,260 -122 5,427 1,381 -3,921 -4,242 -
Tax -2,424 -1,061 -526 -1,228 886 -599 -1,946 3.72%
NP 9,249 6,199 -648 4,199 2,267 -4,520 -6,188 -
-
NP to SH 8,956 6,559 -648 4,199 2,267 -4,520 -6,188 -
-
Tax Rate 20.77% 14.61% - 22.63% -64.16% - - -
Total Cost 195,407 136,087 121,600 100,998 96,209 99,870 106,552 10.63%
-
Net Worth 81,600 73,200 66,000 66,000 62,399 60,000 64,800 3.91%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 81,600 73,200 66,000 66,000 62,399 60,000 64,800 3.91%
NOSH 240,000 120,000 120,000 120,000 120,000 120,000 120,000 12.24%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.52% 4.36% -0.54% 3.99% 2.30% -4.74% -6.17% -
ROE 10.98% 8.96% -0.98% 6.36% 3.63% -7.53% -9.55% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 85.27 118.57 100.79 87.66 82.06 79.46 83.64 0.32%
EPS 3.73 5.47 -0.54 3.50 1.89 -3.77 -5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.61 0.55 0.55 0.52 0.50 0.54 -7.41%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 18.98 13.20 11.22 9.76 9.13 8.84 9.31 12.59%
EPS 0.83 0.61 -0.06 0.39 0.21 -0.42 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0679 0.0612 0.0612 0.0579 0.0557 0.0601 3.91%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.53 1.48 1.08 0.635 0.375 0.195 0.21 -
P/RPS 0.62 1.25 1.07 0.72 0.46 0.25 0.25 16.33%
P/EPS 14.20 27.08 -200.00 18.15 19.85 -5.18 -4.07 -
EY 7.04 3.69 -0.50 5.51 5.04 -19.32 -24.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.43 1.96 1.15 0.72 0.39 0.39 25.97%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 24/02/17 26/02/16 24/02/15 26/02/14 20/02/13 -
Price 0.555 1.59 1.07 0.84 0.465 0.29 0.20 -
P/RPS 0.65 1.34 1.06 0.96 0.57 0.36 0.24 18.05%
P/EPS 14.87 29.09 -198.15 24.01 24.61 -7.70 -3.88 -
EY 6.72 3.44 -0.50 4.17 4.06 -12.99 -25.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.61 1.95 1.53 0.89 0.58 0.37 28.02%

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