[SERNKOU] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -82.0%
YoY- -53.73%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 135,927 103,466 66,949 29,429 121,459 92,106 61,374 69.66%
PBT 7,612 4,464 3,165 1,311 8,030 6,083 4,459 42.69%
Tax -1,925 -957 -653 -250 -2,136 -664 -949 60.03%
NP 5,687 3,507 2,512 1,061 5,894 5,419 3,510 37.82%
-
NP to SH 5,687 3,507 2,512 1,061 5,894 5,419 3,510 37.82%
-
Tax Rate 25.29% 21.44% 20.63% 19.07% 26.60% 10.92% 21.28% -
Total Cost 130,240 99,959 64,437 28,368 115,565 86,687 57,864 71.49%
-
Net Worth 71,987 70,860 69,711 72,340 70,832 69,535 68,283 3.57%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,999 1,501 1,502 - 3,001 2,997 - -
Div Payout % 52.74% 42.81% 59.81% - 50.92% 55.31% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 71,987 70,860 69,711 72,340 70,832 69,535 68,283 3.57%
NOSH 119,978 120,102 120,191 120,568 120,055 119,889 119,795 0.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.18% 3.39% 3.75% 3.61% 4.85% 5.88% 5.72% -
ROE 7.90% 4.95% 3.60% 1.47% 8.32% 7.79% 5.14% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 113.29 86.15 55.70 24.41 101.17 76.83 51.23 69.49%
EPS 4.74 2.92 2.09 0.88 4.91 4.52 2.93 37.68%
DPS 2.50 1.25 1.25 0.00 2.50 2.50 0.00 -
NAPS 0.60 0.59 0.58 0.60 0.59 0.58 0.57 3.46%
Adjusted Per Share Value based on latest NOSH - 120,568
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.61 9.60 6.21 2.73 11.27 8.54 5.69 69.73%
EPS 0.53 0.33 0.23 0.10 0.55 0.50 0.33 37.02%
DPS 0.28 0.14 0.14 0.00 0.28 0.28 0.00 -
NAPS 0.0668 0.0657 0.0647 0.0671 0.0657 0.0645 0.0633 3.64%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.48 0.49 0.50 0.45 0.53 0.56 -
P/RPS 0.34 0.56 0.88 2.05 0.44 0.69 1.09 -53.90%
P/EPS 8.02 16.44 23.44 56.82 9.17 11.73 19.11 -43.85%
EY 12.47 6.08 4.27 1.76 10.91 8.53 5.23 78.19%
DY 6.58 2.60 2.55 0.00 5.56 4.72 0.00 -
P/NAPS 0.63 0.81 0.84 0.83 0.76 0.91 0.98 -25.45%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 24/11/06 25/08/06 26/05/06 22/03/06 11/11/05 26/08/05 -
Price 0.38 0.45 0.48 0.50 0.50 0.49 0.57 -
P/RPS 0.34 0.52 0.86 2.05 0.49 0.64 1.11 -54.46%
P/EPS 8.02 15.41 22.97 56.82 10.18 10.84 19.45 -44.51%
EY 12.47 6.49 4.35 1.76 9.82 9.22 5.14 80.26%
DY 6.58 2.78 2.60 0.00 5.00 5.10 0.00 -
P/NAPS 0.63 0.76 0.83 0.83 0.85 0.84 1.00 -26.44%

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