[SERNKOU] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -62.47%
YoY- -138.89%
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 87,049 86,665 89,840 92,924 104,424 106,398 107,988 -13.41%
PBT -804 -1,344 -2,948 -6,300 -3,409 -3,162 -1,922 -44.15%
Tax 889 -49 -44 -64 -508 569 138 247.40%
NP 85 -1,393 -2,992 -6,364 -3,917 -2,593 -1,784 -
-
NP to SH 86 -1,393 -2,992 -6,364 -3,917 -2,593 -1,784 -
-
Tax Rate - - - - - - - -
Total Cost 86,964 88,058 92,832 99,288 108,341 108,991 109,772 -14.41%
-
Net Worth 61,928 60,000 60,000 60,000 61,278 63,599 64,800 -2.98%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 61,928 60,000 60,000 60,000 61,278 63,599 64,800 -2.98%
NOSH 121,428 120,000 120,000 120,000 120,000 120,000 120,000 0.79%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.10% -1.61% -3.33% -6.85% -3.75% -2.44% -1.65% -
ROE 0.14% -2.32% -4.99% -10.61% -6.39% -4.08% -2.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 71.69 72.22 74.87 77.44 86.91 88.67 89.99 -14.09%
EPS 0.07 -1.16 -2.50 -5.32 -3.26 -2.16 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.50 0.50 0.51 0.53 0.54 -3.74%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.07 8.04 8.33 8.62 9.69 9.87 10.02 -13.47%
EPS 0.01 -0.13 -0.28 -0.59 -0.36 -0.24 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0574 0.0557 0.0557 0.0557 0.0568 0.059 0.0601 -3.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.32 0.23 0.195 0.18 0.195 0.20 0.21 -
P/RPS 0.45 0.32 0.26 0.23 0.22 0.23 0.23 56.62%
P/EPS 451.83 -19.81 -7.82 -3.39 -5.98 -9.25 -14.13 -
EY 0.22 -5.05 -12.79 -29.46 -16.72 -10.81 -7.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.46 0.39 0.36 0.38 0.38 0.39 37.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 26/02/14 28/11/13 30/08/13 23/05/13 20/02/13 -
Price 0.395 0.29 0.29 0.20 0.18 0.205 0.20 -
P/RPS 0.55 0.40 0.39 0.26 0.21 0.23 0.22 84.51%
P/EPS 557.72 -24.98 -11.63 -3.77 -5.52 -9.49 -13.45 -
EY 0.18 -4.00 -8.60 -26.52 -18.11 -10.54 -7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.58 0.58 0.40 0.35 0.39 0.37 63.22%

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