[SERNKOU] QoQ Quarter Result on 30-Sep-2012 [#1]

Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 85.7%
YoY- -39.33%
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 24,625 25,805 30,248 23,746 24,218 22,152 25,726 -2.87%
PBT -1,036 -1,411 -231 -731 -4,109 829 156 -
Tax -935 358 4 65 -547 -1,468 343 -
NP -1,971 -1,053 -227 -666 -4,656 -639 499 -
-
NP to SH -1,971 -1,053 -227 -666 -4,656 -639 499 -
-
Tax Rate - - - - - 177.08% -219.87% -
Total Cost 26,596 26,858 30,475 24,412 28,874 22,791 25,227 3.58%
-
Net Worth 61,324 63,599 64,800 64,800 66,000 69,199 70,799 -9.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 61,324 63,599 64,800 64,800 66,000 69,199 70,799 -9.14%
NOSH 120,243 120,000 120,000 120,000 120,000 119,310 120,000 0.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -8.00% -4.08% -0.75% -2.80% -19.23% -2.88% 1.94% -
ROE -3.21% -1.66% -0.35% -1.03% -7.05% -0.92% 0.70% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.48 21.50 25.21 19.79 20.18 18.57 21.44 -3.01%
EPS -1.64 -0.88 -0.19 -0.56 -3.88 -0.53 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.53 0.54 0.54 0.55 0.58 0.59 -9.26%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.28 2.39 2.81 2.20 2.25 2.05 2.39 -3.09%
EPS -0.18 -0.10 -0.02 -0.06 -0.43 -0.06 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0569 0.059 0.0601 0.0601 0.0612 0.0642 0.0657 -9.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.195 0.20 0.21 0.21 0.21 0.20 0.23 -
P/RPS 0.95 0.93 0.83 1.06 1.04 1.08 1.07 -7.63%
P/EPS -11.90 -22.79 -111.01 -37.84 -5.41 -37.34 55.31 -
EY -8.41 -4.39 -0.90 -2.64 -18.48 -2.68 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.39 0.39 0.38 0.34 0.39 -1.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 23/05/13 20/02/13 27/11/12 30/08/12 28/05/12 20/02/12 -
Price 0.18 0.205 0.20 0.20 0.22 0.20 0.26 -
P/RPS 0.88 0.95 0.79 1.01 1.09 1.08 1.21 -19.14%
P/EPS -10.98 -23.36 -105.73 -36.04 -5.67 -37.34 62.53 -
EY -9.11 -4.28 -0.95 -2.78 -17.64 -2.68 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.37 0.37 0.40 0.34 0.44 -14.16%

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