[SERNKOU] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -72.2%
YoY- -37.95%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 237,123 172,995 130,343 105,165 109,473 87,049 104,424 14.63%
PBT 16,464 11,824 1,783 2,268 2,672 -804 -3,409 -
Tax -4,584 -2,705 -802 -933 -519 889 -508 44.26%
NP 11,880 9,119 981 1,335 2,153 85 -3,917 -
-
NP to SH 11,561 9,084 1,464 1,336 2,153 86 -3,917 -
-
Tax Rate 27.84% 22.88% 44.98% 41.14% 19.42% - - -
Total Cost 225,243 163,876 129,362 103,830 107,320 86,964 108,341 12.96%
-
Net Worth 88,800 76,799 67,200 64,800 63,599 61,928 61,278 6.37%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 88,800 76,799 67,200 64,800 63,599 61,928 61,278 6.37%
NOSH 240,000 240,000 120,000 120,000 120,000 121,428 120,000 12.24%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.01% 5.27% 0.75% 1.27% 1.97% 0.10% -3.75% -
ROE 13.02% 11.83% 2.18% 2.06% 3.39% 0.14% -6.39% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 98.80 72.08 108.62 87.64 91.23 71.69 86.91 2.15%
EPS 4.82 3.79 0.82 1.11 1.79 0.07 -3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.32 0.56 0.54 0.53 0.51 0.51 -5.20%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.99 16.05 12.09 9.75 10.15 8.07 9.69 14.62%
EPS 1.07 0.84 0.14 0.12 0.20 0.01 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0824 0.0712 0.0623 0.0601 0.059 0.0574 0.0568 6.39%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.495 0.60 1.34 1.04 0.525 0.32 0.195 -
P/RPS 0.50 0.83 1.23 1.19 0.58 0.45 0.22 14.65%
P/EPS 10.28 15.85 109.84 93.41 29.26 451.83 -5.98 -
EY 9.73 6.31 0.91 1.07 3.42 0.22 -16.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.88 2.39 1.93 0.99 0.63 0.38 23.36%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 29/08/18 24/08/17 26/08/16 27/08/15 26/08/14 30/08/13 -
Price 0.58 0.63 1.28 1.18 0.61 0.395 0.18 -
P/RPS 0.59 0.87 1.18 1.35 0.67 0.55 0.21 18.77%
P/EPS 12.04 16.64 104.92 105.99 34.00 557.72 -5.52 -
EY 8.31 6.01 0.95 0.94 2.94 0.18 -18.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.97 2.29 2.19 1.15 0.77 0.35 28.40%

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