[SERNKOU] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 47.18%
YoY- -322.37%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 67,664 111,706 118,165 115,646 109,136 124,035 121,360 -32.23%
PBT -3,316 -3,192 -626 -4,592 -8,808 1,577 3,270 -
Tax -364 383 -229 -60 0 610 -658 -32.58%
NP -3,680 -2,809 -856 -4,652 -8,808 2,187 2,612 -
-
NP to SH -3,680 -2,809 -856 -4,652 -8,808 2,187 2,612 -
-
Tax Rate - - - - - -38.68% 20.12% -
Total Cost 71,344 114,515 119,021 120,298 117,944 121,848 118,748 -28.77%
-
Net Worth 66,909 68,424 70,144 68,341 69,410 71,825 72,110 -4.86%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 1,200 1,585 - - - - -
Div Payout % - 0.00% 0.00% - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 66,909 68,424 70,144 68,341 69,410 71,825 72,110 -4.86%
NOSH 119,480 120,042 118,888 119,896 119,673 119,709 120,184 -0.39%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -5.44% -2.51% -0.72% -4.02% -8.07% 1.76% 2.15% -
ROE -5.50% -4.11% -1.22% -6.81% -12.69% 3.04% 3.62% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 56.63 93.06 99.39 96.45 91.19 103.61 100.98 -31.97%
EPS -3.08 -2.34 -0.72 -3.88 -7.36 1.82 2.17 -
DPS 0.00 1.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.57 0.59 0.57 0.58 0.60 0.60 -4.49%
Adjusted Per Share Value based on latest NOSH - 123,999
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 6.28 10.36 10.96 10.73 10.12 11.50 11.26 -32.21%
EPS -0.34 -0.26 -0.08 -0.43 -0.82 0.20 0.24 -
DPS 0.00 0.11 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.0621 0.0635 0.0651 0.0634 0.0644 0.0666 0.0669 -4.83%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.18 0.18 0.45 0.22 0.22 0.28 0.32 -
P/RPS 0.32 0.19 0.45 0.23 0.24 0.27 0.32 0.00%
P/EPS -5.84 -7.69 -62.50 -5.67 -2.99 15.33 14.72 -
EY -17.11 -13.00 -1.60 -17.64 -33.45 6.52 6.79 -
DY 0.00 5.56 2.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.76 0.39 0.38 0.47 0.53 -28.54%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 27/02/09 16/12/08 25/08/08 23/05/08 25/02/08 23/11/07 -
Price 0.25 0.23 0.16 0.25 0.31 0.31 0.29 -
P/RPS 0.44 0.25 0.16 0.26 0.34 0.30 0.29 32.00%
P/EPS -8.12 -9.83 -22.22 -6.44 -4.21 16.97 13.34 -
EY -12.32 -10.17 -4.50 -15.52 -23.74 5.89 7.49 -
DY 0.00 4.35 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.27 0.44 0.53 0.52 0.48 -4.20%

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