[SERNKOU] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 3.07%
YoY- 516.85%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 215,528 231,236 172,995 166,002 152,206 147,660 130,343 39.70%
PBT 12,802 7,936 11,824 13,814 13,104 8,376 1,783 270.84%
Tax -606 -788 -2,705 -1,693 -1,168 -1,472 -802 -16.99%
NP 12,196 7,148 9,119 12,121 11,936 6,904 981 434.20%
-
NP to SH 11,962 7,136 9,084 12,304 11,938 6,876 1,464 304.12%
-
Tax Rate 4.73% 9.93% 22.88% 12.26% 8.91% 17.57% 44.98% -
Total Cost 203,332 224,088 163,876 153,881 140,270 140,756 129,362 35.07%
-
Net Worth 81,600 79,200 76,799 76,799 73,200 69,599 67,200 13.77%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 81,600 79,200 76,799 76,799 73,200 69,599 67,200 13.77%
NOSH 240,000 240,000 240,000 240,000 120,000 120,000 120,000 58.53%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.66% 3.09% 5.27% 7.30% 7.84% 4.68% 0.75% -
ROE 14.66% 9.01% 11.83% 16.02% 16.31% 9.88% 2.18% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 89.80 96.35 72.08 69.17 126.84 123.05 108.62 -11.88%
EPS 4.98 2.96 3.79 5.05 9.94 5.76 0.82 231.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.32 0.32 0.61 0.58 0.56 -28.23%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.99 21.45 16.05 15.40 14.12 13.70 12.09 39.69%
EPS 1.11 0.66 0.84 1.14 1.11 0.64 0.14 296.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0735 0.0712 0.0712 0.0679 0.0646 0.0623 13.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.53 0.625 0.60 0.60 1.48 1.26 1.34 -
P/RPS 0.59 0.65 0.83 0.87 1.17 1.02 1.23 -38.64%
P/EPS 10.63 21.02 15.85 11.70 14.88 21.99 109.84 -78.83%
EY 9.40 4.76 6.31 8.54 6.72 4.55 0.91 372.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.89 1.88 1.88 2.43 2.17 2.39 -24.69%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 29/08/18 30/05/18 27/02/18 27/11/17 24/08/17 -
Price 0.555 0.53 0.63 0.535 1.59 1.39 1.28 -
P/RPS 0.62 0.55 0.87 0.77 1.25 1.13 1.18 -34.80%
P/EPS 11.14 17.83 16.64 10.44 15.98 24.26 104.92 -77.48%
EY 8.98 5.61 6.01 9.58 6.26 4.12 0.95 345.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.61 1.97 1.67 2.61 2.40 2.29 -20.23%

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