[SERNKOU] QoQ TTM 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- 298.82%
YoY- -54.19%
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 95,842 101,978 108,213 107,556 109,499 107,235 105,202 -6.00%
PBT -3,855 -3,141 1,767 788 -148 495 1,056 -
Tax -1,607 -2,133 -1,174 53 -275 -112 -519 112.00%
NP -5,462 -5,274 593 841 -423 383 537 -
-
NP to SH -5,462 -5,274 593 841 -423 383 537 -
-
Tax Rate - - 66.44% -6.73% - 22.63% 49.15% -
Total Cost 101,304 107,252 107,620 106,715 109,922 106,852 104,665 -2.14%
-
Net Worth 64,800 65,999 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 65,999 69,199 70,799 70,504 70,741 68,721 -3.83%
NOSH 120,000 120,000 120,000 120,000 119,499 119,900 118,484 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 -5.70% -5.17% 0.55% 0.78% -0.39% 0.36% 0.51% -
ROE -8.43% -7.99% 0.86% 1.19% -0.60% 0.54% 0.78% -
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 79.87 84.98 90.70 89.63 91.63 89.44 88.79 -6.79%
EPS -4.55 -4.40 0.50 0.70 -0.35 0.32 0.45 -
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 8.89 9.46 10.04 9.98 10.16 9.95 9.76 -6.01%
EPS -0.51 -0.49 0.06 0.08 -0.04 0.04 0.05 -
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 0.26 0.25 0.22 0.26 0.23 0.26 0.29 -7.00%
P/EPS -4.61 -4.78 40.24 32.82 -60.74 72.00 57.37 -
EY -21.67 -20.93 2.49 3.05 -1.65 1.39 1.74 -
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 0.25 0.26 0.22 0.29 0.26 0.29 0.28 -7.25%
P/EPS -4.39 -5.01 40.24 37.10 -67.80 81.39 55.16 -
EY -22.76 -19.98 2.49 2.70 -1.47 1.23 1.81 -
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