[SERNKOU] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -80.65%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 121,459 92,106 61,374 32,090 134,341 97,523 61,453 57.29%
PBT 8,030 6,083 4,459 2,985 14,847 11,213 7,961 0.57%
Tax -2,136 -664 -949 -692 -2,998 -2,275 -1,595 21.43%
NP 5,894 5,419 3,510 2,293 11,849 8,938 6,366 -4.99%
-
NP to SH 5,894 5,419 3,510 2,293 11,849 8,938 6,366 -4.99%
-
Tax Rate 26.60% 10.92% 21.28% 23.18% 20.19% 20.29% 20.04% -
Total Cost 115,565 86,687 57,864 29,797 122,492 88,585 55,087 63.65%
-
Net Worth 70,832 69,535 68,283 66,541 65,180 62,093 58,656 13.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,001 2,997 - 2,248 - - - -
Div Payout % 50.92% 55.31% - 98.04% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 70,832 69,535 68,283 66,541 65,180 62,093 58,656 13.36%
NOSH 120,055 119,889 119,795 89,921 88,081 87,455 86,260 24.58%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.85% 5.88% 5.72% 7.15% 8.82% 9.17% 10.36% -
ROE 8.32% 7.79% 5.14% 3.45% 18.18% 14.39% 10.85% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 101.17 76.83 51.23 35.69 152.52 111.51 71.24 26.26%
EPS 4.91 4.52 2.93 2.55 9.87 10.22 7.38 -23.73%
DPS 2.50 2.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.57 0.74 0.74 0.71 0.68 -9.00%
Adjusted Per Share Value based on latest NOSH - 89,921
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.01 7.59 5.06 2.64 11.07 8.04 5.06 57.39%
EPS 0.49 0.45 0.29 0.19 0.98 0.74 0.52 -3.87%
DPS 0.25 0.25 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.0584 0.0573 0.0563 0.0548 0.0537 0.0512 0.0483 13.45%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.45 0.53 0.56 0.90 0.91 0.92 0.87 -
P/RPS 0.44 0.69 1.09 2.52 0.60 0.83 1.22 -49.23%
P/EPS 9.17 11.73 19.11 35.29 6.76 9.00 11.79 -15.38%
EY 10.91 8.53 5.23 2.83 14.78 11.11 8.48 18.23%
DY 5.56 4.72 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 0.98 1.22 1.23 1.30 1.28 -29.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/03/06 11/11/05 26/08/05 20/05/05 23/02/05 26/11/04 14/09/04 -
Price 0.50 0.49 0.57 0.63 0.89 0.90 1.00 -
P/RPS 0.49 0.64 1.11 1.77 0.58 0.81 1.40 -50.24%
P/EPS 10.18 10.84 19.45 24.71 6.62 8.81 13.55 -17.31%
EY 9.82 9.22 5.14 4.05 15.11 11.36 7.38 20.91%
DY 5.00 5.10 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 0.85 0.84 1.00 0.85 1.20 1.27 1.47 -30.52%

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