[SERNKOU] QoQ TTM Result on 30-Jun-2013 [#4]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 40.67%
YoY- 25.73%
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 89,624 95,350 103,909 104,424 104,017 100,364 95,842 -4.37%
PBT -2,044 -3,921 -4,253 -3,409 -6,482 -4,242 -3,855 -34.51%
Tax -972 -599 -589 -508 -120 -1,946 -1,607 -28.50%
NP -3,016 -4,520 -4,842 -3,917 -6,602 -6,188 -5,462 -32.71%
-
NP to SH -3,016 -4,520 -4,842 -3,917 -6,602 -6,188 -5,462 -32.71%
-
Tax Rate - - - - - - - -
Total Cost 92,640 99,870 108,751 108,341 110,619 106,552 101,304 -5.79%
-
Net Worth 60,000 60,000 60,000 61,324 63,599 64,800 64,800 -5.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 60,000 60,000 60,000 61,324 63,599 64,800 64,800 -5.00%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -3.37% -4.74% -4.66% -3.75% -6.35% -6.17% -5.70% -
ROE -5.03% -7.53% -8.07% -6.39% -10.38% -9.55% -8.43% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 74.69 79.46 86.59 86.84 86.68 83.64 79.87 -4.37%
EPS -2.51 -3.77 -4.04 -3.26 -5.50 -5.16 -4.55 -32.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.51 0.53 0.54 0.54 -5.00%
Adjusted Per Share Value based on latest NOSH - 120,243
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.31 8.84 9.64 9.69 9.65 9.31 8.89 -4.40%
EPS -0.28 -0.42 -0.45 -0.36 -0.61 -0.57 -0.51 -32.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0557 0.0557 0.0569 0.059 0.0601 0.0601 -4.94%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.23 0.195 0.18 0.195 0.20 0.21 0.21 -
P/RPS 0.31 0.25 0.21 0.22 0.23 0.25 0.26 12.45%
P/EPS -9.15 -5.18 -4.46 -5.99 -3.64 -4.07 -4.61 58.00%
EY -10.93 -19.32 -22.42 -16.71 -27.51 -24.56 -21.67 -36.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.36 0.38 0.38 0.39 0.39 11.64%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 26/02/14 28/11/13 30/08/13 23/05/13 20/02/13 27/11/12 -
Price 0.29 0.29 0.20 0.18 0.205 0.20 0.20 -
P/RPS 0.39 0.36 0.23 0.21 0.24 0.24 0.25 34.54%
P/EPS -11.54 -7.70 -4.96 -5.53 -3.73 -3.88 -4.39 90.58%
EY -8.67 -12.99 -20.18 -18.10 -26.84 -25.78 -22.76 -47.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.40 0.35 0.39 0.37 0.37 34.98%

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