[SERNKOU] QoQ Annualized Quarter Result on 31-Dec-2010

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- -45.16%
YoY- 686.73%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 119,528 125,470 117,333 115,015 116,368 119,316 124,952 -2.91%
PBT -68 2,584 -860 2,369 4,196 5,044 4,648 -
Tax -1,844 -510 1,779 -468 -729 -498 -1,016 48.73%
NP -1,912 2,073 918 1,901 3,466 4,546 3,632 -
-
NP to SH -1,912 2,073 918 1,901 3,466 4,546 3,632 -
-
Tax Rate - 19.74% - 19.76% 17.37% 9.87% 21.86% -
Total Cost 121,440 123,397 116,415 113,114 112,901 114,770 121,320 0.06%
-
Net Worth 69,579 71,147 68,721 69,562 70,691 70,956 68,099 1.44%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 69,579 71,147 68,721 69,562 70,691 70,956 68,099 1.44%
NOSH 117,931 120,588 118,484 119,934 119,815 120,264 119,473 -0.86%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.60% 1.65% 0.78% 1.65% 2.98% 3.81% 2.91% -
ROE -2.75% 2.91% 1.34% 2.73% 4.90% 6.41% 5.33% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 101.35 104.05 99.03 95.90 97.12 99.21 104.59 -2.07%
EPS -1.60 1.72 0.76 1.58 2.89 3.78 3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.58 0.58 0.59 0.59 0.57 2.32%
Adjusted Per Share Value based on latest NOSH - 119,531
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.09 11.64 10.88 10.67 10.79 11.07 11.59 -2.89%
EPS -0.18 0.19 0.09 0.18 0.32 0.42 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.066 0.0637 0.0645 0.0656 0.0658 0.0632 1.36%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.215 0.23 0.26 0.35 0.35 0.26 0.31 -
P/RPS 0.21 0.22 0.26 0.36 0.36 0.26 0.30 -21.14%
P/EPS -13.26 13.37 33.54 22.08 12.10 6.88 10.20 -
EY -7.54 7.48 2.98 4.53 8.27 14.54 9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.45 0.60 0.59 0.44 0.54 -23.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 30/05/11 28/02/11 24/11/10 23/08/10 21/05/10 -
Price 0.24 0.26 0.25 0.26 0.34 0.26 0.26 -
P/RPS 0.24 0.25 0.25 0.27 0.35 0.26 0.25 -2.68%
P/EPS -14.80 15.12 32.25 16.40 11.75 6.88 8.55 -
EY -6.76 6.61 3.10 6.10 8.51 14.54 11.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.43 0.45 0.58 0.44 0.46 -7.37%

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