[SERNKOU] YoY TTM Result on 30-Sep-2014 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 2516.47%
YoY- 145.93%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 136,779 111,534 106,247 94,852 103,909 95,842 109,499 3.77%
PBT 3,709 495 4,054 1,331 -4,253 -3,855 -148 -
Tax -1,133 -556 -923 893 -589 -1,607 -275 26.58%
NP 2,576 -61 3,131 2,224 -4,842 -5,462 -423 -
-
NP to SH 2,992 -61 3,131 2,224 -4,842 -5,462 -423 -
-
Tax Rate 30.55% 112.32% 22.77% -67.09% - - - -
Total Cost 134,203 111,595 103,116 92,628 108,751 101,304 109,922 3.37%
-
Net Worth 69,599 64,309 64,800 62,399 60,000 64,800 70,504 -0.21%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 69,599 64,309 64,800 62,399 60,000 64,800 70,504 -0.21%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 119,499 0.06%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.88% -0.05% 2.95% 2.34% -4.66% -5.70% -0.39% -
ROE 4.30% -0.09% 4.83% 3.56% -8.07% -8.43% -0.60% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 113.98 93.65 88.54 79.04 86.59 79.87 91.63 3.70%
EPS 2.49 -0.05 2.61 1.85 -4.04 -4.55 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.54 0.54 0.52 0.50 0.54 0.59 -0.28%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.69 10.35 9.86 8.80 9.64 8.89 10.16 3.77%
EPS 0.28 -0.01 0.29 0.21 -0.45 -0.51 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.0597 0.0601 0.0579 0.0557 0.0601 0.0654 -0.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.26 1.18 0.615 0.405 0.18 0.21 0.215 -
P/RPS 1.11 1.26 0.69 0.51 0.21 0.26 0.23 29.96%
P/EPS 50.53 -2,303.73 23.57 21.85 -4.46 -4.61 -60.74 -
EY 1.98 -0.04 4.24 4.58 -22.42 -21.67 -1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.19 1.14 0.78 0.36 0.39 0.36 34.86%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 23/11/16 27/11/15 28/11/14 28/11/13 27/11/12 24/11/11 -
Price 1.39 1.08 0.62 0.395 0.20 0.20 0.24 -
P/RPS 1.22 1.15 0.70 0.50 0.23 0.25 0.26 29.35%
P/EPS 55.75 -2,108.49 23.76 21.31 -4.96 -4.39 -67.80 -
EY 1.79 -0.05 4.21 4.69 -20.18 -22.76 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.00 1.15 0.76 0.40 0.37 0.41 34.21%

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