[SERNKOU] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 30.15%
YoY- 46.27%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 52,646 27,334 87,049 64,999 44,920 23,231 104,424 -36.57%
PBT 710 560 -804 -1,008 -1,474 -1,575 -3,409 -
Tax -25 -12 889 -37 -22 -16 -508 -86.49%
NP 685 548 85 -1,045 -1,496 -1,591 -3,917 -
-
NP to SH 685 548 86 -1,045 -1,496 -1,591 -3,917 -
-
Tax Rate 3.52% 2.14% - - - - - -
Total Cost 51,961 26,786 86,964 66,044 46,416 24,822 108,341 -38.64%
-
Net Worth 62,399 62,399 61,928 60,000 60,000 60,000 61,278 1.21%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 62,399 62,399 61,928 60,000 60,000 60,000 61,278 1.21%
NOSH 120,000 120,000 121,428 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.30% 2.00% 0.10% -1.61% -3.33% -6.85% -3.75% -
ROE 1.10% 0.88% 0.14% -1.74% -2.49% -2.65% -6.39% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.87 22.78 71.69 54.17 37.43 19.36 86.91 -36.52%
EPS 0.57 0.46 0.07 -0.87 -1.25 -1.33 -3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.50 0.50 0.50 0.51 1.29%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.88 2.54 8.07 6.03 4.17 2.15 9.69 -36.62%
EPS 0.06 0.05 0.01 -0.10 -0.14 -0.15 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0579 0.0579 0.0574 0.0557 0.0557 0.0557 0.0568 1.28%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.375 0.405 0.32 0.23 0.195 0.18 0.195 -
P/RPS 0.85 1.78 0.45 0.42 0.52 0.93 0.22 145.61%
P/EPS 65.69 88.69 451.83 -26.41 -15.64 -13.58 -5.98 -
EY 1.52 1.13 0.22 -3.79 -6.39 -7.37 -16.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.63 0.46 0.39 0.36 0.38 52.94%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 28/11/14 26/08/14 26/05/14 26/02/14 28/11/13 30/08/13 -
Price 0.465 0.395 0.395 0.29 0.29 0.20 0.18 -
P/RPS 1.06 1.73 0.55 0.54 0.77 1.03 0.21 193.38%
P/EPS 81.46 86.50 557.72 -33.30 -23.26 -15.08 -5.52 -
EY 1.23 1.16 0.18 -3.00 -4.30 -6.63 -18.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.76 0.77 0.58 0.58 0.40 0.35 85.98%

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