[SERNKOU] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -37.5%
YoY- 145.79%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 96,436 109,473 116,092 105,292 109,336 87,049 86,665 7.37%
PBT 7,764 2,672 2,081 1,420 2,240 -804 -1,344 -
Tax -1,660 -519 -49 -50 -48 889 -49 944.74%
NP 6,104 2,153 2,032 1,370 2,192 85 -1,393 -
-
NP to SH 6,104 2,153 2,032 1,370 2,192 86 -1,393 -
-
Tax Rate 21.38% 19.42% 2.35% 3.52% 2.14% - - -
Total Cost 90,332 107,320 114,060 103,922 107,144 86,964 88,058 1.71%
-
Net Worth 64,800 63,599 63,599 62,399 62,399 61,928 60,000 5.25%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 64,800 63,599 63,599 62,399 62,399 61,928 60,000 5.25%
NOSH 120,000 120,000 120,000 120,000 120,000 121,428 120,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.33% 1.97% 1.75% 1.30% 2.00% 0.10% -1.61% -
ROE 9.42% 3.39% 3.19% 2.20% 3.51% 0.14% -2.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 80.36 91.23 96.74 87.74 91.11 71.69 72.22 7.37%
EPS 5.08 1.79 1.69 1.14 1.84 0.07 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.52 0.52 0.51 0.50 5.25%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.95 10.15 10.77 9.77 10.14 8.07 8.04 7.40%
EPS 0.57 0.20 0.19 0.13 0.20 0.01 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.059 0.059 0.0579 0.0579 0.0574 0.0557 5.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.615 0.525 0.495 0.375 0.405 0.32 0.23 -
P/RPS 0.77 0.58 0.51 0.43 0.44 0.45 0.32 79.47%
P/EPS 12.09 29.26 29.23 32.85 22.17 451.83 -19.81 -
EY 8.27 3.42 3.42 3.04 4.51 0.22 -5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.99 0.93 0.72 0.78 0.63 0.46 83.03%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 27/05/15 24/02/15 28/11/14 26/08/14 26/05/14 -
Price 0.62 0.61 0.52 0.465 0.395 0.395 0.29 -
P/RPS 0.77 0.67 0.54 0.53 0.43 0.55 0.40 54.68%
P/EPS 12.19 34.00 30.71 40.73 21.62 557.72 -24.98 -
EY 8.20 2.94 3.26 2.46 4.62 0.18 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.15 0.98 0.89 0.76 0.77 0.58 57.76%

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