[SERNKOU] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
14-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 140.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 32,090 134,341 97,523 61,453 25,819 104,090 0 -
PBT 2,985 14,847 11,213 7,961 3,594 14,403 0 -
Tax -692 -2,998 -2,275 -1,595 -950 -13,539 0 -
NP 2,293 11,849 8,938 6,366 2,644 864 0 -
-
NP to SH 2,293 11,849 8,938 6,366 2,644 10,875 0 -
-
Tax Rate 23.18% 20.19% 20.29% 20.04% 26.43% 94.00% - -
Total Cost 29,797 122,492 88,585 55,087 23,175 103,226 0 -
-
Net Worth 66,541 65,180 62,093 58,656 52,715 31,208 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,248 - - - - - - -
Div Payout % 98.04% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 66,541 65,180 62,093 58,656 52,715 31,208 0 -
NOSH 89,921 88,081 87,455 86,260 82,367 48,013 1 199224.54%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.15% 8.82% 9.17% 10.36% 10.24% 0.83% 0.00% -
ROE 3.45% 18.18% 14.39% 10.85% 5.02% 34.85% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 35.69 152.52 111.51 71.24 31.35 216.79 0.00 -
EPS 2.55 9.87 10.22 7.38 3.21 22.65 0.00 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.71 0.68 0.64 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,903
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.64 11.07 8.04 5.06 2.13 8.58 0.00 -
EPS 0.19 0.98 0.74 0.52 0.22 0.90 0.00 -
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0548 0.0537 0.0512 0.0483 0.0434 0.0257 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.90 0.91 0.92 0.87 1.06 0.00 0.00 -
P/RPS 2.52 0.60 0.83 1.22 3.38 0.00 0.00 -
P/EPS 35.29 6.76 9.00 11.79 33.02 0.00 0.00 -
EY 2.83 14.78 11.11 8.48 3.03 0.00 0.00 -
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.23 1.30 1.28 1.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 23/02/05 26/11/04 14/09/04 08/07/04 09/02/04 09/02/04 -
Price 0.63 0.89 0.90 1.00 0.88 0.00 0.00 -
P/RPS 1.77 0.58 0.81 1.40 2.81 0.00 0.00 -
P/EPS 24.71 6.62 8.81 13.55 27.41 0.00 0.00 -
EY 4.05 15.11 11.36 7.38 3.65 0.00 0.00 -
DY 3.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.20 1.27 1.47 1.38 0.00 0.00 -

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