[SERNKOU] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 32.57%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 92,106 61,374 32,090 134,341 97,523 61,453 25,819 133.29%
PBT 6,083 4,459 2,985 14,847 11,213 7,961 3,594 41.97%
Tax -664 -949 -692 -2,998 -2,275 -1,595 -950 -21.22%
NP 5,419 3,510 2,293 11,849 8,938 6,366 2,644 61.28%
-
NP to SH 5,419 3,510 2,293 11,849 8,938 6,366 2,644 61.28%
-
Tax Rate 10.92% 21.28% 23.18% 20.19% 20.29% 20.04% 26.43% -
Total Cost 86,687 57,864 29,797 122,492 88,585 55,087 23,175 140.77%
-
Net Worth 69,535 68,283 66,541 65,180 62,093 58,656 52,715 20.25%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,997 - 2,248 - - - - -
Div Payout % 55.31% - 98.04% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 69,535 68,283 66,541 65,180 62,093 58,656 52,715 20.25%
NOSH 119,889 119,795 89,921 88,081 87,455 86,260 82,367 28.40%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.88% 5.72% 7.15% 8.82% 9.17% 10.36% 10.24% -
ROE 7.79% 5.14% 3.45% 18.18% 14.39% 10.85% 5.02% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 76.83 51.23 35.69 152.52 111.51 71.24 31.35 81.67%
EPS 4.52 2.93 2.55 9.87 10.22 7.38 3.21 25.60%
DPS 2.50 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.74 0.74 0.71 0.68 0.64 -6.34%
Adjusted Per Share Value based on latest NOSH - 90,123
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.54 5.69 2.98 12.46 9.05 5.70 2.39 133.54%
EPS 0.50 0.33 0.21 1.10 0.83 0.59 0.25 58.67%
DPS 0.28 0.00 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0633 0.0617 0.0605 0.0576 0.0544 0.0489 20.25%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.53 0.56 0.90 0.91 0.92 0.87 1.06 -
P/RPS 0.69 1.09 2.52 0.60 0.83 1.22 3.38 -65.29%
P/EPS 11.73 19.11 35.29 6.76 9.00 11.79 33.02 -49.80%
EY 8.53 5.23 2.83 14.78 11.11 8.48 3.03 99.24%
DY 4.72 0.00 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 1.22 1.23 1.30 1.28 1.66 -32.99%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 11/11/05 26/08/05 20/05/05 23/02/05 26/11/04 14/09/04 08/07/04 -
Price 0.49 0.57 0.63 0.89 0.90 1.00 0.88 -
P/RPS 0.64 1.11 1.77 0.58 0.81 1.40 2.81 -62.67%
P/EPS 10.84 19.45 24.71 6.62 8.81 13.55 27.41 -46.09%
EY 9.22 5.14 4.05 15.11 11.36 7.38 3.65 85.37%
DY 5.10 0.00 3.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 0.85 1.20 1.27 1.47 1.38 -28.15%

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