[SERNKOU] QoQ Quarter Result on 31-Dec-2011 [#2]

Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 204.39%
YoY- 165.23%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 23,746 24,218 22,152 25,726 29,882 30,453 21,495 6.84%
PBT -731 -4,109 829 156 -17 799 -150 186.61%
Tax 65 -547 -1,468 343 -461 412 -241 -
NP -666 -4,656 -639 499 -478 1,211 -391 42.48%
-
NP to SH -666 -4,656 -639 499 -478 1,211 -391 42.48%
-
Tax Rate - - 177.08% -219.87% - -51.56% - -
Total Cost 24,412 28,874 22,791 25,227 30,360 29,242 21,886 7.53%
-
Net Worth 64,800 66,000 69,199 70,799 70,504 70,741 68,721 -3.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 64,800 66,000 69,199 70,799 70,504 70,741 68,721 -3.83%
NOSH 120,000 120,000 119,310 120,000 119,499 119,900 118,484 0.84%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.80% -19.23% -2.88% 1.94% -1.60% 3.98% -1.82% -
ROE -1.03% -7.05% -0.92% 0.70% -0.68% 1.71% -0.57% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.79 20.18 18.57 21.44 25.01 25.40 18.14 5.95%
EPS -0.56 -3.88 -0.53 0.42 -0.40 1.01 -0.33 42.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.58 0.59 0.59 0.59 0.58 -4.63%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.20 2.25 2.05 2.39 2.77 2.82 1.99 6.89%
EPS -0.06 -0.43 -0.06 0.05 -0.04 0.11 -0.04 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0612 0.0642 0.0657 0.0654 0.0656 0.0637 -3.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.21 0.21 0.20 0.23 0.215 0.23 0.26 -
P/RPS 1.06 1.04 1.08 1.07 0.86 0.91 1.43 -18.04%
P/EPS -37.84 -5.41 -37.34 55.31 -53.75 22.77 -78.79 -38.59%
EY -2.64 -18.48 -2.68 1.81 -1.86 4.39 -1.27 62.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.34 0.39 0.36 0.39 0.45 -9.07%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 30/08/12 28/05/12 20/02/12 24/11/11 23/08/11 30/05/11 -
Price 0.20 0.22 0.20 0.26 0.24 0.26 0.25 -
P/RPS 1.01 1.09 1.08 1.21 0.96 1.02 1.38 -18.74%
P/EPS -36.04 -5.67 -37.34 62.53 -60.00 25.74 -75.76 -38.97%
EY -2.78 -17.64 -2.68 1.60 -1.67 3.88 -1.32 64.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.34 0.44 0.41 0.44 0.43 -9.50%

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