[SERNKOU] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -90.19%
YoY- -91.42%
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 130,343 97,485 64,160 30,479 105,165 75,963 48,372 93.75%
PBT 1,783 2,276 1,075 168 2,268 4,399 3,465 -35.81%
Tax -802 -780 -325 -37 -933 -795 -732 6.28%
NP 981 1,496 750 131 1,335 3,604 2,733 -49.52%
-
NP to SH 1,464 1,496 814 131 1,336 3,604 2,733 -34.06%
-
Tax Rate 44.98% 34.27% 30.23% 22.02% 41.14% 18.07% 21.13% -
Total Cost 129,362 95,989 63,410 30,348 103,830 72,359 45,639 100.41%
-
Net Worth 67,200 66,000 66,000 64,800 64,800 67,200 66,000 1.20%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 67,200 66,000 66,000 64,800 64,800 67,200 66,000 1.20%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.75% 1.53% 1.17% 0.43% 1.27% 4.74% 5.65% -
ROE 2.18% 2.27% 1.23% 0.20% 2.06% 5.36% 4.14% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 108.62 81.24 53.47 25.40 87.64 63.30 40.31 93.75%
EPS 0.82 1.25 0.63 0.11 1.11 3.00 2.28 -49.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.55 0.54 0.54 0.56 0.55 1.20%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.09 9.04 5.95 2.83 9.75 7.05 4.49 93.66%
EPS 0.14 0.14 0.08 0.01 0.12 0.33 0.25 -32.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0623 0.0612 0.0612 0.0601 0.0601 0.0623 0.0612 1.19%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.34 1.04 1.08 1.18 1.04 0.83 0.635 -
P/RPS 1.23 1.28 2.02 4.65 1.19 1.31 1.58 -15.38%
P/EPS 109.84 83.42 159.21 1,080.92 93.41 27.64 27.88 149.65%
EY 0.91 1.20 0.63 0.09 1.07 3.62 3.59 -59.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.89 1.96 2.19 1.93 1.48 1.15 62.92%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 24/02/17 23/11/16 26/08/16 26/05/16 26/02/16 -
Price 1.28 1.26 1.07 1.08 1.18 0.965 0.84 -
P/RPS 1.18 1.55 2.00 4.25 1.35 1.52 2.08 -31.49%
P/EPS 104.92 101.07 157.74 989.31 105.99 32.13 36.88 100.90%
EY 0.95 0.99 0.63 0.10 0.94 3.11 2.71 -50.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.29 1.95 2.00 2.19 1.72 1.53 30.87%

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