[SERNKOU] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -94.83%
YoY- -72.29%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 124,035 91,020 57,267 27,600 135,927 103,466 66,949 50.67%
PBT 1,577 2,453 1,328 403 7,612 4,464 3,165 -37.07%
Tax 610 -494 -282 -109 -1,925 -957 -653 -
NP 2,187 1,959 1,046 294 5,687 3,507 2,512 -8.79%
-
NP to SH 2,187 1,959 1,046 294 5,687 3,507 2,512 -8.79%
-
Tax Rate -38.68% 20.14% 21.23% 27.05% 25.29% 21.44% 20.63% -
Total Cost 121,848 89,061 56,221 27,306 130,240 99,959 64,437 52.73%
-
Net Worth 71,825 72,110 70,935 70,560 71,987 70,860 69,711 2.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 2,999 1,501 1,502 -
Div Payout % - - - - 52.74% 42.81% 59.81% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 71,825 72,110 70,935 70,560 71,987 70,860 69,711 2.00%
NOSH 119,709 120,184 120,229 117,600 119,978 120,102 120,191 -0.26%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.76% 2.15% 1.83% 1.07% 4.18% 3.39% 3.75% -
ROE 3.04% 2.72% 1.47% 0.42% 7.90% 4.95% 3.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 103.61 75.73 47.63 23.47 113.29 86.15 55.70 51.07%
EPS 1.82 1.63 0.87 0.25 4.74 2.92 2.09 -8.78%
DPS 0.00 0.00 0.00 0.00 2.50 1.25 1.25 -
NAPS 0.60 0.60 0.59 0.60 0.60 0.59 0.58 2.27%
Adjusted Per Share Value based on latest NOSH - 117,600
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.50 8.44 5.31 2.56 12.61 9.60 6.21 50.63%
EPS 0.20 0.18 0.10 0.03 0.53 0.33 0.23 -8.87%
DPS 0.00 0.00 0.00 0.00 0.28 0.14 0.14 -
NAPS 0.0666 0.0669 0.0658 0.0654 0.0668 0.0657 0.0647 1.94%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.28 0.32 0.37 0.37 0.38 0.48 0.49 -
P/RPS 0.27 0.42 0.78 1.58 0.34 0.56 0.88 -54.41%
P/EPS 15.33 19.63 42.53 148.00 8.02 16.44 23.44 -24.59%
EY 6.52 5.09 2.35 0.68 12.47 6.08 4.27 32.49%
DY 0.00 0.00 0.00 0.00 6.58 2.60 2.55 -
P/NAPS 0.47 0.53 0.63 0.62 0.63 0.81 0.84 -32.02%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 23/11/07 24/08/07 25/05/07 14/02/07 24/11/06 25/08/06 -
Price 0.31 0.29 0.35 0.37 0.38 0.45 0.48 -
P/RPS 0.30 0.38 0.73 1.58 0.34 0.52 0.86 -50.35%
P/EPS 16.97 17.79 40.23 148.00 8.02 15.41 22.97 -18.23%
EY 5.89 5.62 2.49 0.68 12.47 6.49 4.35 22.32%
DY 0.00 0.00 0.00 0.00 6.58 2.78 2.60 -
P/NAPS 0.52 0.48 0.59 0.62 0.63 0.76 0.83 -26.71%

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