[SERNKOU] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 78.07%
YoY- 88.47%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 116,368 119,316 124,952 93,424 90,104 85,100 67,664 43.49%
PBT 4,196 5,044 4,648 -451 -1,112 -2,998 -3,316 -
Tax -729 -498 -1,016 127 -365 -398 -364 58.81%
NP 3,466 4,546 3,632 -324 -1,477 -3,396 -3,680 -
-
NP to SH 3,466 4,546 3,632 -324 -1,477 -3,396 -3,680 -
-
Tax Rate 17.37% 9.87% 21.86% - - - - -
Total Cost 112,901 114,770 121,320 93,748 91,581 88,496 71,344 35.76%
-
Net Worth 70,691 70,956 68,099 68,399 67,443 66,963 66,909 3.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 70,691 70,956 68,099 68,399 67,443 66,963 66,909 3.73%
NOSH 119,815 120,264 119,473 119,999 120,434 119,577 119,480 0.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.98% 3.81% 2.91% -0.35% -1.64% -3.99% -5.44% -
ROE 4.90% 6.41% 5.33% -0.47% -2.19% -5.07% -5.50% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 97.12 99.21 104.59 77.85 74.82 71.17 56.63 43.22%
EPS 2.89 3.78 3.04 -0.27 -1.23 -2.84 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.57 0.57 0.56 0.56 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 121,388
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.79 11.07 11.59 8.67 8.36 7.89 6.28 43.40%
EPS 0.32 0.42 0.34 -0.03 -0.14 -0.31 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0656 0.0658 0.0632 0.0634 0.0626 0.0621 0.0621 3.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.35 0.26 0.31 0.31 0.43 0.40 0.18 -
P/RPS 0.36 0.26 0.30 0.40 0.57 0.56 0.32 8.16%
P/EPS 12.10 6.88 10.20 -114.81 -35.05 -14.08 -5.84 -
EY 8.27 14.54 9.81 -0.87 -2.85 -7.10 -17.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.44 0.54 0.54 0.77 0.71 0.32 50.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 23/08/10 21/05/10 24/02/10 30/11/09 12/08/09 22/05/09 -
Price 0.34 0.26 0.26 0.32 0.32 0.50 0.25 -
P/RPS 0.35 0.26 0.25 0.41 0.43 0.70 0.44 -14.13%
P/EPS 11.75 6.88 8.55 -118.52 -26.09 -17.61 -8.12 -
EY 8.51 14.54 11.69 -0.84 -3.83 -5.68 -12.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.46 0.56 0.57 0.89 0.45 18.41%

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