[SERNKOU] QoQ 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- 374.74%
YoY- 142.83%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 25,313 27,334 25,750 20,079 21,689 23,231 24,625 1.84%
PBT 151 560 204 466 101 -1,575 -1,036 -
Tax -13 -12 926 -15 -6 -16 -935 -94.17%
NP 138 548 1,130 451 95 -1,591 -1,971 -
-
NP to SH 138 548 1,130 451 95 -1,591 -1,971 -
-
Tax Rate 8.61% 2.14% -453.92% 3.22% 5.94% - - -
Total Cost 25,175 26,786 24,620 19,628 21,594 24,822 26,596 -3.58%
-
Net Worth 62,399 62,399 61,199 60,000 60,000 60,000 61,324 1.16%
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 61,199 60,000 60,000 60,000 61,324 1.16%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,243 -0.13%
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 0.55% 2.00% 4.39% 2.25% 0.44% -6.85% -8.00% -
ROE 0.22% 0.88% 1.85% 0.75% 0.16% -2.65% -3.21% -
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 21.09 22.78 21.46 16.73 18.07 19.36 20.48 1.97%
EPS 0.12 0.46 0.94 0.38 0.08 -1.33 -1.64 -
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 2.35 2.54 2.39 1.86 2.01 2.15 2.28 2.03%
EPS 0.01 0.05 0.10 0.04 0.01 -0.15 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0579 0.0579 0.0568 0.0557 0.0557 0.0557 0.0569 1.16%
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 1.78 1.78 1.49 1.37 1.08 0.93 0.95 51.81%
P/EPS 326.09 88.69 33.98 61.20 246.32 -13.58 -11.90 -
EY 0.31 1.13 2.94 1.63 0.41 -7.37 -8.41 -
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 2.20 1.73 1.84 1.73 1.60 1.03 0.88 83.89%
P/EPS 404.35 86.50 41.95 77.16 366.32 -15.08 -10.98 -
EY 0.25 1.16 2.38 1.30 0.27 -6.63 -9.11 -
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