[SERNKOU] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -2130.3%
YoY- -197.26%
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 CAGR
Revenue 116,092 86,665 106,398 103,681 116,368 90,104 118,165 -0.27%
PBT 2,081 -1,344 -3,162 -918 4,196 -1,112 -626 -
Tax -49 -49 569 25 -729 -365 -229 -21.11%
NP 2,032 -1,393 -2,593 -893 3,466 -1,477 -856 -
-
NP to SH 2,032 -1,393 -2,593 -893 3,466 -1,477 -856 -
-
Tax Rate 2.35% - - - 17.37% - - -
Total Cost 114,060 88,058 108,991 104,574 112,901 91,581 119,021 -0.65%
-
Net Worth 63,599 60,000 63,599 66,922 70,691 67,443 70,144 -1.49%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 1,585 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 63,599 60,000 63,599 66,922 70,691 67,443 70,144 -1.49%
NOSH 120,000 120,000 120,000 115,384 119,815 120,434 118,888 0.14%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.75% -1.61% -2.44% -0.86% 2.98% -1.64% -0.72% -
ROE 3.19% -2.32% -4.08% -1.33% 4.90% -2.19% -1.22% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 CAGR
RPS 96.74 72.22 88.67 89.86 97.12 74.82 99.39 -0.41%
EPS 1.69 -1.16 -2.16 -0.75 2.89 -1.23 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 0.53 0.50 0.53 0.58 0.59 0.56 0.59 -1.63%
Adjusted Per Share Value based on latest NOSH - 119,310
31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.77 8.04 9.87 9.62 10.79 8.36 10.96 -0.26%
EPS 0.19 -0.13 -0.24 -0.08 0.32 -0.14 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.059 0.0557 0.059 0.0621 0.0656 0.0626 0.0651 -1.50%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 30/09/10 30/09/09 30/09/08 -
Price 0.495 0.23 0.20 0.20 0.35 0.43 0.45 -
P/RPS 0.51 0.32 0.23 0.22 0.36 0.57 0.45 1.94%
P/EPS 29.23 -19.81 -9.25 -25.83 12.10 -35.05 -62.50 -
EY 3.42 -5.05 -10.81 -3.87 8.27 -2.85 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.96 -
P/NAPS 0.93 0.46 0.38 0.34 0.59 0.77 0.76 3.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 CAGR
Date 27/05/15 26/05/14 23/05/13 28/05/12 24/11/10 30/11/09 16/12/08 -
Price 0.52 0.29 0.205 0.20 0.34 0.32 0.16 -
P/RPS 0.54 0.40 0.23 0.22 0.35 0.43 0.16 20.57%
P/EPS 30.71 -24.98 -9.49 -25.83 11.75 -26.09 -22.22 -
EY 3.26 -4.00 -10.54 -3.87 8.51 -3.83 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.98 0.58 0.39 0.34 0.58 0.57 0.27 21.93%

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