[SERNKOU] YoY TTM Result on 31-Mar-2015 [#3]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 17.07%
YoY- 188.0%
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 157,360 126,686 98,366 112,819 89,624 104,017 108,213 6.43%
PBT 9,868 145 5,510 1,766 -2,044 -6,482 1,767 33.18%
Tax -1,292 -918 -1,278 888 -972 -120 -1,174 1.60%
NP 8,576 -773 4,232 2,654 -3,016 -6,602 593 56.05%
-
NP to SH 8,932 -713 4,232 2,654 -3,016 -6,602 593 57.11%
-
Tax Rate 13.09% 633.10% 23.19% -50.28% - - 66.44% -
Total Cost 148,784 127,459 94,134 110,165 92,640 110,619 107,620 5.54%
-
Net Worth 76,799 66,000 67,200 63,599 60,000 63,599 69,199 1.75%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 76,799 66,000 67,200 63,599 60,000 63,599 69,199 1.75%
NOSH 240,000 120,000 120,000 120,000 120,000 120,000 120,000 12.24%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.45% -0.61% 4.30% 2.35% -3.37% -6.35% 0.55% -
ROE 11.63% -1.08% 6.30% 4.17% -5.03% -10.38% 0.86% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.57 105.57 81.97 94.02 74.69 86.68 90.70 -5.26%
EPS 3.72 -0.59 3.53 2.21 -2.51 -5.50 0.50 39.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.55 0.56 0.53 0.50 0.53 0.58 -9.43%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.60 11.75 9.12 10.46 8.31 9.65 10.04 6.43%
EPS 0.83 -0.07 0.39 0.25 -0.28 -0.61 0.06 54.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0612 0.0623 0.059 0.0557 0.059 0.0642 1.73%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.60 1.04 0.83 0.495 0.23 0.20 0.20 -
P/RPS 0.92 0.99 1.01 0.53 0.31 0.23 0.22 26.91%
P/EPS 16.12 -175.04 23.53 22.38 -9.15 -3.64 40.24 -14.13%
EY 6.20 -0.57 4.25 4.47 -10.93 -27.51 2.49 16.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.89 1.48 0.93 0.46 0.38 0.34 32.96%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 25/05/17 26/05/16 27/05/15 26/05/14 23/05/13 28/05/12 -
Price 0.535 1.26 0.965 0.52 0.29 0.205 0.20 -
P/RPS 0.82 1.19 1.18 0.55 0.39 0.24 0.22 24.50%
P/EPS 14.38 -212.06 27.36 23.51 -11.54 -3.73 40.24 -15.75%
EY 6.96 -0.47 3.65 4.25 -8.67 -26.84 2.49 18.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.29 1.72 0.98 0.58 0.39 0.34 30.36%

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