[SERNKOU] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
08-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -75.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 134,341 97,523 61,453 25,819 104,090 0 0 -
PBT 14,847 11,213 7,961 3,594 14,403 0 0 -
Tax -2,998 -2,275 -1,595 -950 -13,539 0 0 -
NP 11,849 8,938 6,366 2,644 864 0 0 -
-
NP to SH 11,849 8,938 6,366 2,644 10,875 0 0 -
-
Tax Rate 20.19% 20.29% 20.04% 26.43% 94.00% - - -
Total Cost 122,492 88,585 55,087 23,175 103,226 0 0 -
-
Net Worth 65,180 62,093 58,656 52,715 31,208 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 65,180 62,093 58,656 52,715 31,208 0 0 -
NOSH 88,081 87,455 86,260 82,367 48,013 1 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.82% 9.17% 10.36% 10.24% 0.83% 0.00% 0.00% -
ROE 18.18% 14.39% 10.85% 5.02% 34.85% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 152.52 111.51 71.24 31.35 216.79 0.00 0.00 -
EPS 9.87 10.22 7.38 3.21 22.65 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.68 0.64 0.65 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 82,367
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.46 9.05 5.70 2.39 9.65 0.00 0.00 -
EPS 1.10 0.83 0.59 0.25 1.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0576 0.0544 0.0489 0.0289 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 - - - -
Price 0.91 0.92 0.87 1.06 0.00 0.00 0.00 -
P/RPS 0.60 0.83 1.22 3.38 0.00 0.00 0.00 -
P/EPS 6.76 9.00 11.79 33.02 0.00 0.00 0.00 -
EY 14.78 11.11 8.48 3.03 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.30 1.28 1.66 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 14/09/04 08/07/04 09/02/04 09/02/04 - -
Price 0.89 0.90 1.00 0.88 0.00 0.00 0.00 -
P/RPS 0.58 0.81 1.40 2.81 0.00 0.00 0.00 -
P/EPS 6.62 8.81 13.55 27.41 0.00 0.00 0.00 -
EY 15.11 11.36 7.38 3.65 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.27 1.47 1.38 0.00 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