[SERNKOU] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 40.89%
YoY- -39.33%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 104,424 106,398 107,988 94,984 153,451 103,681 111,218 -4.11%
PBT -3,409 -3,162 -1,922 -2,924 -4,150 -918 280 -
Tax -508 569 138 260 -357 25 -236 66.79%
NP -3,917 -2,593 -1,784 -2,664 -4,507 -893 44 -
-
NP to SH -3,917 -2,593 -1,784 -2,664 -4,507 -893 44 -
-
Tax Rate - - - - - - 84.29% -
Total Cost 108,341 108,991 109,772 97,648 157,958 104,574 111,174 -1.70%
-
Net Worth 61,278 63,599 64,800 64,800 65,926 66,922 70,968 -9.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 61,278 63,599 64,800 64,800 65,926 66,922 70,968 -9.33%
NOSH 120,000 120,000 120,000 120,000 119,867 115,384 120,285 -0.15%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.75% -2.44% -1.65% -2.80% -2.94% -0.86% 0.04% -
ROE -6.39% -4.08% -2.75% -4.11% -6.84% -1.33% 0.06% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 86.91 88.67 89.99 79.15 128.02 89.86 92.46 -4.04%
EPS -3.26 -2.16 -1.48 -2.24 -3.76 -0.75 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.53 0.54 0.54 0.55 0.58 0.59 -9.26%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.69 9.87 10.02 8.81 14.23 9.62 10.32 -4.11%
EPS -0.36 -0.24 -0.17 -0.25 -0.42 -0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.059 0.0601 0.0601 0.0612 0.0621 0.0658 -9.34%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.195 0.20 0.21 0.21 0.21 0.20 0.23 -
P/RPS 0.22 0.23 0.23 0.27 0.16 0.22 0.25 -8.17%
P/EPS -5.98 -9.25 -14.13 -9.46 -5.59 -25.83 628.77 -
EY -16.72 -10.81 -7.08 -10.57 -17.90 -3.87 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.39 0.39 0.38 0.34 0.39 -1.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 23/05/13 20/02/13 27/11/12 30/08/12 28/05/12 20/02/12 -
Price 0.18 0.205 0.20 0.20 0.22 0.20 0.26 -
P/RPS 0.21 0.23 0.22 0.25 0.17 0.22 0.28 -17.46%
P/EPS -5.52 -9.49 -13.45 -9.01 -5.85 -25.83 710.78 -
EY -18.11 -10.54 -7.43 -11.10 -17.09 -3.87 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.37 0.37 0.40 0.34 0.44 -14.16%

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