[SERNKOU] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 54.39%
YoY- -39.37%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 66,949 29,429 121,459 92,106 61,374 32,090 134,341 -37.22%
PBT 3,165 1,311 8,030 6,083 4,459 2,985 14,847 -64.41%
Tax -653 -250 -2,136 -664 -949 -692 -2,998 -63.89%
NP 2,512 1,061 5,894 5,419 3,510 2,293 11,849 -64.54%
-
NP to SH 2,512 1,061 5,894 5,419 3,510 2,293 11,849 -64.54%
-
Tax Rate 20.63% 19.07% 26.60% 10.92% 21.28% 23.18% 20.19% -
Total Cost 64,437 28,368 115,565 86,687 57,864 29,797 122,492 -34.91%
-
Net Worth 69,711 72,340 70,832 69,535 68,283 66,541 65,180 4.59%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,502 - 3,001 2,997 - 2,248 - -
Div Payout % 59.81% - 50.92% 55.31% - 98.04% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 69,711 72,340 70,832 69,535 68,283 66,541 65,180 4.59%
NOSH 120,191 120,568 120,055 119,889 119,795 89,921 88,081 23.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.75% 3.61% 4.85% 5.88% 5.72% 7.15% 8.82% -
ROE 3.60% 1.47% 8.32% 7.79% 5.14% 3.45% 18.18% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 55.70 24.41 101.17 76.83 51.23 35.69 152.52 -49.00%
EPS 2.09 0.88 4.91 4.52 2.93 2.55 9.87 -64.57%
DPS 1.25 0.00 2.50 2.50 0.00 2.50 0.00 -
NAPS 0.58 0.60 0.59 0.58 0.57 0.74 0.74 -15.02%
Adjusted Per Share Value based on latest NOSH - 120,062
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.21 2.73 11.27 8.54 5.69 2.98 12.46 -37.21%
EPS 0.23 0.10 0.55 0.50 0.33 0.21 1.10 -64.87%
DPS 0.14 0.00 0.28 0.28 0.00 0.21 0.00 -
NAPS 0.0647 0.0671 0.0657 0.0645 0.0633 0.0617 0.0605 4.58%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.49 0.50 0.45 0.53 0.56 0.90 0.91 -
P/RPS 0.88 2.05 0.44 0.69 1.09 2.52 0.60 29.17%
P/EPS 23.44 56.82 9.17 11.73 19.11 35.29 6.76 129.61%
EY 4.27 1.76 10.91 8.53 5.23 2.83 14.78 -56.39%
DY 2.55 0.00 5.56 4.72 0.00 2.78 0.00 -
P/NAPS 0.84 0.83 0.76 0.91 0.98 1.22 1.23 -22.50%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 22/03/06 11/11/05 26/08/05 20/05/05 23/02/05 -
Price 0.48 0.50 0.50 0.49 0.57 0.63 0.89 -
P/RPS 0.86 2.05 0.49 0.64 1.11 1.77 0.58 30.12%
P/EPS 22.97 56.82 10.18 10.84 19.45 24.71 6.62 129.71%
EY 4.35 1.76 9.82 9.22 5.14 4.05 15.11 -56.49%
DY 2.60 0.00 5.00 5.10 0.00 3.97 0.00 -
P/NAPS 0.83 0.83 0.85 0.84 1.00 0.85 1.20 -21.84%

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