[SERNKOU] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 33.03%
YoY- -4154.55%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 92,924 104,424 106,398 107,988 94,984 153,451 103,681 -7.03%
PBT -6,300 -3,409 -3,162 -1,922 -2,924 -4,150 -918 260.70%
Tax -64 -508 569 138 260 -357 25 -
NP -6,364 -3,917 -2,593 -1,784 -2,664 -4,507 -893 269.88%
-
NP to SH -6,364 -3,917 -2,593 -1,784 -2,664 -4,507 -893 269.88%
-
Tax Rate - - - - - - - -
Total Cost 99,288 108,341 108,991 109,772 97,648 157,958 104,574 -3.39%
-
Net Worth 60,000 61,278 63,599 64,800 64,800 65,926 66,922 -7.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 60,000 61,278 63,599 64,800 64,800 65,926 66,922 -7.01%
NOSH 120,000 120,000 120,000 120,000 120,000 119,867 115,384 2.64%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -6.85% -3.75% -2.44% -1.65% -2.80% -2.94% -0.86% -
ROE -10.61% -6.39% -4.08% -2.75% -4.11% -6.84% -1.33% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 77.44 86.91 88.67 89.99 79.15 128.02 89.86 -9.43%
EPS -5.32 -3.26 -2.16 -1.48 -2.24 -3.76 -0.75 268.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.53 0.54 0.54 0.55 0.58 -9.41%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.62 9.69 9.87 10.02 8.81 14.23 9.62 -7.04%
EPS -0.59 -0.36 -0.24 -0.17 -0.25 -0.42 -0.08 278.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0568 0.059 0.0601 0.0601 0.0612 0.0621 -6.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.18 0.195 0.20 0.21 0.21 0.21 0.20 -
P/RPS 0.23 0.22 0.23 0.23 0.27 0.16 0.22 3.00%
P/EPS -3.39 -5.98 -9.25 -14.13 -9.46 -5.59 -25.83 -74.14%
EY -29.46 -16.72 -10.81 -7.08 -10.57 -17.90 -3.87 286.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.38 0.39 0.39 0.38 0.34 3.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 23/05/13 20/02/13 27/11/12 30/08/12 28/05/12 -
Price 0.20 0.18 0.205 0.20 0.20 0.22 0.20 -
P/RPS 0.26 0.21 0.23 0.22 0.25 0.17 0.22 11.76%
P/EPS -3.77 -5.52 -9.49 -13.45 -9.01 -5.85 -25.83 -72.24%
EY -26.52 -18.11 -10.54 -7.43 -11.10 -17.09 -3.87 260.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.39 0.37 0.37 0.40 0.34 11.43%

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