[SERNKOU] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 67.25%
YoY- 58.22%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 93,424 67,578 42,550 16,916 111,706 88,624 57,823 37.57%
PBT -451 -834 -1,499 -829 -3,192 -470 -2,296 -66.10%
Tax 127 -274 -199 -91 383 -172 -30 -
NP -324 -1,108 -1,698 -920 -2,809 -642 -2,326 -73.03%
-
NP to SH -324 -1,108 -1,698 -920 -2,809 -642 -2,326 -73.03%
-
Tax Rate - - - - - - - -
Total Cost 93,748 68,686 44,248 17,836 114,515 89,266 60,149 34.31%
-
Net Worth 68,399 67,443 66,963 66,909 68,424 70,144 68,341 0.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 1,200 1,188 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 68,399 67,443 66,963 66,909 68,424 70,144 68,341 0.05%
NOSH 119,999 120,434 119,577 119,480 120,042 118,888 119,896 0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.35% -1.64% -3.99% -5.44% -2.51% -0.72% -4.02% -
ROE -0.47% -1.64% -2.54% -1.38% -4.11% -0.92% -3.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.85 56.11 35.58 14.16 93.06 74.54 48.23 37.48%
EPS -0.27 -0.92 -1.42 -0.77 -2.34 -0.54 -1.94 -73.04%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.57 0.56 0.56 0.56 0.57 0.59 0.57 0.00%
Adjusted Per Share Value based on latest NOSH - 119,480
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.67 6.27 3.95 1.57 10.36 8.22 5.36 37.67%
EPS -0.03 -0.10 -0.16 -0.09 -0.26 -0.06 -0.22 -73.41%
DPS 0.00 0.00 0.00 0.00 0.11 0.11 0.00 -
NAPS 0.0634 0.0626 0.0621 0.0621 0.0635 0.0651 0.0634 0.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.43 0.40 0.18 0.18 0.45 0.22 -
P/RPS 0.40 0.77 1.12 1.27 0.19 0.60 0.46 -8.87%
P/EPS -114.81 -46.74 -28.17 -23.38 -7.69 -83.33 -11.34 366.02%
EY -0.87 -2.14 -3.55 -4.28 -13.00 -1.20 -8.82 -78.56%
DY 0.00 0.00 0.00 0.00 5.56 2.22 0.00 -
P/NAPS 0.54 0.77 0.71 0.32 0.32 0.76 0.39 24.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 12/08/09 22/05/09 27/02/09 16/12/08 25/08/08 -
Price 0.32 0.32 0.50 0.25 0.23 0.16 0.25 -
P/RPS 0.41 0.57 1.41 1.77 0.25 0.21 0.52 -14.61%
P/EPS -118.52 -34.78 -35.21 -32.47 -9.83 -29.63 -12.89 337.12%
EY -0.84 -2.88 -2.84 -3.08 -10.17 -3.38 -7.76 -77.19%
DY 0.00 0.00 0.00 0.00 4.35 6.25 0.00 -
P/NAPS 0.56 0.57 0.89 0.45 0.40 0.27 0.44 17.39%

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