[SERNKOU] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 17.07%
YoY- 188.0%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 105,197 106,247 109,472 112,819 98,476 94,852 90,749 10.32%
PBT 5,427 4,054 2,673 1,766 1,381 1,331 -804 -
Tax -1,228 -923 -520 888 886 893 889 -
NP 4,199 3,131 2,153 2,654 2,267 2,224 85 1236.79%
-
NP to SH 4,199 3,131 2,153 2,654 2,267 2,224 85 1236.79%
-
Tax Rate 22.63% 22.77% 19.45% -50.28% -64.16% -67.09% - -
Total Cost 100,998 103,116 107,319 110,165 96,209 92,628 90,664 7.44%
-
Net Worth 66,000 64,800 63,599 63,599 62,399 62,399 61,199 5.14%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 66,000 64,800 63,599 63,599 62,399 62,399 61,199 5.14%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.99% 2.95% 1.97% 2.35% 2.30% 2.34% 0.09% -
ROE 6.36% 4.83% 3.39% 4.17% 3.63% 3.56% 0.14% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 87.66 88.54 91.23 94.02 82.06 79.04 75.62 10.32%
EPS 3.50 2.61 1.79 2.21 1.89 1.85 0.07 1247.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.53 0.53 0.52 0.52 0.51 5.14%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.76 9.86 10.15 10.46 9.13 8.80 8.42 10.31%
EPS 0.39 0.29 0.20 0.25 0.21 0.21 0.01 1042.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0612 0.0601 0.059 0.059 0.0579 0.0579 0.0568 5.08%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.635 0.615 0.525 0.495 0.375 0.405 0.32 -
P/RPS 0.72 0.69 0.58 0.53 0.46 0.51 0.42 43.09%
P/EPS 18.15 23.57 29.26 22.38 19.85 21.85 451.76 -88.20%
EY 5.51 4.24 3.42 4.47 5.04 4.58 0.22 751.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.14 0.99 0.93 0.72 0.78 0.63 49.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 27/08/15 27/05/15 24/02/15 28/11/14 26/08/14 -
Price 0.84 0.62 0.61 0.52 0.465 0.395 0.395 -
P/RPS 0.96 0.70 0.67 0.55 0.57 0.50 0.52 50.32%
P/EPS 24.01 23.76 34.00 23.51 24.61 21.31 557.65 -87.64%
EY 4.17 4.21 2.94 4.25 4.06 4.69 0.18 708.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.15 1.15 0.98 0.89 0.76 0.77 57.85%

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