[SERNKOU] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	89,840	107,988	111,218	119,316	85,100	115,646	114,534	-3.66%
YoY %	-16.81%	-2.90%	-6.79%	40.21%	-26.41%	0.97%	-	-
Horiz. %	78.44%	94.28%	97.10%	104.18%	74.30%	100.97%	100.00%	-
PBT	-2,948	-1,922	280	5,044	-2,998	-4,592	2,656	-
YoY %	-53.38%	-786.43%	-94.45%	268.25%	34.71%	-272.89%	-	-
Horiz. %	-110.99%	-72.36%	10.54%	189.91%	-112.88%	-172.89%	100.00%	-
Tax	-44	138	-236	-498	-398	-60	-564	-32.42%
YoY %	-131.88%	158.47%	52.61%	-25.13%	-563.33%	89.36%	-	-
Horiz. %	7.80%	-24.47%	41.84%	88.30%	70.57%	10.64%	100.00%	-
NP	-2,992	-1,784	44	4,546	-3,396	-4,652	2,092	-
YoY %	-67.71%	-4,154.55%	-99.03%	233.86%	27.00%	-322.37%	-	-
Horiz. %	-143.02%	-85.28%	2.10%	217.30%	-162.33%	-222.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,992	-1,784	44	4,546	-3,396	-4,652	2,092	-
YoY %	-67.71%	-4,154.55%	-99.03%	233.86%	27.00%	-322.37%	-	-
Horiz. %	-143.02%	-85.28%	2.10%	217.30%	-162.33%	-222.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	84.29%	9.87%	-	-	21.23%	-
YoY %	-	-	754.00%	0.00%	-	-	-	-
Horiz. %	-	-	397.03%	46.49%	-	-	100.00%	-
Total Cost	92,832	109,772	111,174	114,770	88,496	120,298	112,442	-2.90%
YoY %	-15.43%	-1.26%	-3.13%	29.69%	-26.44%	6.99%	-	-
Horiz. %	82.56%	97.63%	98.87%	102.07%	78.70%	106.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	60,000	64,800	70,968	70,956	66,963	68,341	70,935	-2.53%
YoY %	-7.41%	-8.69%	0.02%	5.96%	-2.02%	-3.66%	-	-
Horiz. %	84.58%	91.35%	100.05%	100.03%	94.40%	96.34%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	60,000	64,800	70,968	70,956	66,963	68,341	70,935	-2.53%
YoY %	-7.41%	-8.69%	0.02%	5.96%	-2.02%	-3.66%	-	-
Horiz. %	84.58%	91.35%	100.05%	100.03%	94.40%	96.34%	100.00%	-
NOSH	120,000	120,000	120,285	120,264	119,577	119,896	120,229	-0.02%
YoY %	0.00%	-0.24%	0.02%	0.57%	-0.27%	-0.28%	-	-
Horiz. %	99.81%	99.81%	100.05%	100.03%	99.46%	99.72%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	-3.33%	-1.65%	0.04%	3.81%	-3.99%	-4.02%	1.83%	-
YoY %	-101.82%	-4,225.00%	-98.95%	195.49%	0.75%	-319.67%	-	-
Horiz. %	-181.97%	-90.16%	2.19%	208.20%	-218.03%	-219.67%	100.00%	-
ROE	-4.99%	-2.75%	0.06%	6.41%	-5.07%	-6.81%	2.95%	-
YoY %	-81.45%	-4,683.33%	-99.06%	226.43%	25.55%	-330.85%	-	-
Horiz. %	-169.15%	-93.22%	2.03%	217.29%	-171.86%	-230.85%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	74.87	89.99	92.46	99.21	71.17	96.45	95.26	-3.63%
YoY %	-16.80%	-2.67%	-6.80%	39.40%	-26.21%	1.25%	-	-
Horiz. %	78.60%	94.47%	97.06%	104.15%	74.71%	101.25%	100.00%	-
EPS	-2.50	-1.48	0.04	3.78	-2.84	-3.88	1.74	-
YoY %	-68.92%	-3,800.00%	-98.94%	233.10%	26.80%	-322.99%	-	-
Horiz. %	-143.68%	-85.06%	2.30%	217.24%	-163.22%	-222.99%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.50	0.54	0.59	0.59	0.56	0.57	0.59	-2.51%
YoY %	-7.41%	-8.47%	0.00%	5.36%	-1.75%	-3.39%	-	-
Horiz. %	84.75%	91.53%	100.00%	100.00%	94.92%	96.61%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 119,736
RPS	8.33	10.02	10.32	11.07	7.89	10.73	10.62	-3.66%
YoY %	-16.87%	-2.91%	-6.78%	40.30%	-26.47%	1.04%	-	-
Horiz. %	78.44%	94.35%	97.18%	104.24%	74.29%	101.04%	100.00%	-
EPS	-0.28	-0.17	0.00	0.42	-0.31	-0.43	0.19	-
YoY %	-64.71%	0.00%	0.00%	235.48%	27.91%	-326.32%	-	-
Horiz. %	-147.37%	-89.47%	0.00%	221.05%	-163.16%	-226.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0557	0.0601	0.0658	0.0658	0.0621	0.0634	0.0658	-2.52%
YoY %	-7.32%	-8.66%	0.00%	5.96%	-2.05%	-3.65%	-	-
Horiz. %	84.65%	91.34%	100.00%	100.00%	94.38%	96.35%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.195	0.21	0.23	0.26	0.40	0.22	0.37	-
P/RPS	0.26	0.23	0.25	0.26	0.56	0.23	0.39	-6.03%
YoY %	13.04%	-8.00%	-3.85%	-53.57%	143.48%	-41.03%	-	-
Horiz. %	66.67%	58.97%	64.10%	66.67%	143.59%	58.97%	100.00%	-
P/EPS	-7.82	-14.13	628.77	6.88	-14.08	-5.67	21.26	-
YoY %	44.66%	-102.25%	9,039.10%	148.86%	-148.32%	-126.67%	-	-
Horiz. %	-36.78%	-66.46%	2,957.53%	32.36%	-66.23%	-26.67%	100.00%	-
EY	-12.79	-7.08	0.16	14.54	-7.10	-17.64	4.70	-
YoY %	-80.65%	-4,525.00%	-98.90%	304.79%	59.75%	-475.32%	-	-
Horiz. %	-272.13%	-150.64%	3.40%	309.36%	-151.06%	-375.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.39	0.39	0.39	0.44	0.71	0.39	0.63	-7.10%
YoY %	0.00%	0.00%	-11.36%	-38.03%	82.05%	-38.10%	-	-
Horiz. %	61.90%	61.90%	61.90%	69.84%	112.70%	61.90%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/14	20/02/13	20/02/12	23/08/10	12/08/09	25/08/08	24/08/07	-
Price	0.29	0.20	0.26	0.26	0.50	0.25	0.35	-
P/RPS	0.39	0.22	0.28	0.26	0.70	0.26	0.37	0.81%
YoY %	77.27%	-21.43%	7.69%	-62.86%	169.23%	-29.73%	-	-
Horiz. %	105.41%	59.46%	75.68%	70.27%	189.19%	70.27%	100.00%	-
P/EPS	-11.63	-13.45	710.78	6.88	-17.61	-6.44	20.11	-
YoY %	13.53%	-101.89%	10,231.10%	139.07%	-173.45%	-132.02%	-	-
Horiz. %	-57.83%	-66.88%	3,534.46%	34.21%	-87.57%	-32.02%	100.00%	-
EY	-8.60	-7.43	0.14	14.54	-5.68	-15.52	4.97	-
YoY %	-15.75%	-5,407.14%	-99.04%	355.99%	63.40%	-412.27%	-	-
Horiz. %	-173.04%	-149.50%	2.82%	292.56%	-114.29%	-312.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.58	0.37	0.44	0.44	0.89	0.44	0.59	-0.26%
YoY %	56.76%	-15.91%	0.00%	-50.56%	102.27%	-25.42%	-	-
Horiz. %	98.31%	62.71%	74.58%	74.58%	150.85%	74.58%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos