[SERNKOU] YoY Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 31.87%
YoY- 136.48%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 164,582 124,502 97,485 75,963 87,069 64,999 79,799 12.81%
PBT 10,875 10,361 2,276 4,399 1,561 -1,008 -2,372 -
Tax -1,298 -1,270 -780 -795 -37 -37 427 -
NP 9,577 9,091 1,496 3,604 1,524 -1,045 -1,945 -
-
NP to SH 9,380 9,228 1,496 3,604 1,524 -1,045 -1,945 -
-
Tax Rate 11.94% 12.26% 34.27% 18.07% 2.37% - - -
Total Cost 155,005 115,411 95,989 72,359 85,545 66,044 81,744 11.24%
-
Net Worth 86,400 76,799 66,000 67,200 63,599 60,000 63,599 5.23%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 86,400 76,799 66,000 67,200 63,599 60,000 63,599 5.23%
NOSH 240,000 240,000 120,000 120,000 120,000 120,000 120,000 12.24%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.82% 7.30% 1.53% 4.74% 1.75% -1.61% -2.44% -
ROE 10.86% 12.02% 2.27% 5.36% 2.40% -1.74% -3.06% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 68.58 51.88 81.24 63.30 72.56 54.17 66.50 0.51%
EPS 3.91 3.79 1.25 3.00 1.27 -0.87 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.32 0.55 0.56 0.53 0.50 0.53 -6.24%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 15.27 11.55 9.04 7.05 8.08 6.03 7.40 12.82%
EPS 0.87 0.86 0.14 0.33 0.14 -0.10 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0712 0.0612 0.0623 0.059 0.0557 0.059 5.22%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.525 0.60 1.04 0.83 0.495 0.23 0.20 -
P/RPS 0.77 1.16 1.28 1.31 0.68 0.42 0.30 17.00%
P/EPS 13.43 15.60 83.42 27.64 38.98 -26.41 -12.34 -
EY 7.44 6.41 1.20 3.62 2.57 -3.79 -8.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.88 1.89 1.48 0.93 0.46 0.38 25.13%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 25/05/17 26/05/16 27/05/15 26/05/14 23/05/13 -
Price 0.51 0.535 1.26 0.965 0.52 0.29 0.205 -
P/RPS 0.74 1.03 1.55 1.52 0.72 0.54 0.31 15.59%
P/EPS 13.05 13.91 101.07 32.13 40.94 -33.30 -12.65 -
EY 7.66 7.19 0.99 3.11 2.44 -3.00 -7.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.67 2.29 1.72 0.98 0.58 0.39 24.02%

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