[SERNKOU] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -125.14%
YoY- -118.38%
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 27,334 23,231 23,746 29,882 31,238 16,916 27,284 0.02%
PBT 560 -1,575 -731 -17 1,162 -829 -2,202 -
Tax -12 -16 65 -461 -254 -91 0 -
NP 548 -1,591 -666 -478 908 -920 -2,202 -
-
NP to SH 548 -1,591 -666 -478 908 -920 -2,202 -
-
Tax Rate 2.14% - - - 21.86% - - -
Total Cost 26,786 24,822 24,412 30,360 30,330 17,836 29,486 -1.46%
-
Net Worth 62,399 60,000 64,800 69,579 68,099 66,909 69,410 -1.62%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 62,399 60,000 64,800 69,579 68,099 66,909 69,410 -1.62%
NOSH 120,000 120,000 120,000 117,931 119,473 119,480 119,673 0.04%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.00% -6.85% -2.80% -1.60% 2.91% -5.44% -8.07% -
ROE 0.88% -2.65% -1.03% -0.69% 1.33% -1.38% -3.17% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 22.78 19.36 19.79 25.34 26.15 14.16 22.80 -0.01%
EPS 0.46 -1.33 -0.56 -0.40 0.76 -0.77 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.50 0.54 0.59 0.57 0.56 0.58 -1.66%
Adjusted Per Share Value based on latest NOSH - 119,499
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.54 2.15 2.20 2.77 2.90 1.57 2.53 0.06%
EPS 0.05 -0.15 -0.06 -0.04 0.08 -0.09 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0579 0.0557 0.0601 0.0645 0.0632 0.0621 0.0644 -1.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 -
Price 0.405 0.18 0.21 0.215 0.31 0.18 0.22 -
P/RPS 1.78 0.93 1.06 0.85 1.19 1.27 0.96 9.95%
P/EPS 88.69 -13.58 -37.84 -53.04 40.79 -23.38 -11.96 -
EY 1.13 -7.37 -2.64 -1.89 2.45 -4.28 -8.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.36 0.39 0.36 0.54 0.32 0.38 11.69%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/11/14 28/11/13 27/11/12 24/11/11 21/05/10 22/05/09 23/05/08 -
Price 0.395 0.20 0.20 0.24 0.26 0.25 0.31 -
P/RPS 1.73 1.03 1.01 0.95 0.99 1.77 1.36 3.76%
P/EPS 86.50 -15.08 -36.04 -59.21 34.21 -32.47 -16.85 -
EY 1.16 -6.63 -2.78 -1.69 2.92 -3.08 -5.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.40 0.37 0.41 0.46 0.45 0.53 5.69%

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