[SERNKOU] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 380.25%
YoY- 198.7%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 115,015 87,276 59,658 31,238 93,424 67,578 42,550 93.69%
PBT 2,369 3,147 2,522 1,162 -451 -834 -1,499 -
Tax -468 -547 -249 -254 127 -274 -199 76.57%
NP 1,901 2,600 2,273 908 -324 -1,108 -1,698 -
-
NP to SH 1,901 2,600 2,273 908 -324 -1,108 -1,698 -
-
Tax Rate 19.76% 17.38% 9.87% 21.86% - - - -
Total Cost 113,114 84,676 57,385 30,330 93,748 68,686 44,248 86.64%
-
Net Worth 69,562 70,691 70,956 68,099 68,399 67,443 66,963 2.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 69,562 70,691 70,956 68,099 68,399 67,443 66,963 2.56%
NOSH 119,934 119,815 120,264 119,473 119,999 120,434 119,577 0.19%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.65% 2.98% 3.81% 2.91% -0.35% -1.64% -3.99% -
ROE 2.73% 3.68% 3.20% 1.33% -0.47% -1.64% -2.54% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 95.90 72.84 49.61 26.15 77.85 56.11 35.58 93.32%
EPS 1.58 2.17 1.89 0.76 -0.27 -0.92 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.59 0.57 0.57 0.56 0.56 2.36%
Adjusted Per Share Value based on latest NOSH - 119,473
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.48 7.19 4.92 2.57 7.70 5.57 3.51 93.58%
EPS 0.16 0.21 0.19 0.07 -0.03 -0.09 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0583 0.0585 0.0561 0.0564 0.0556 0.0552 2.51%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.35 0.35 0.26 0.31 0.31 0.43 0.40 -
P/RPS 0.36 0.48 0.52 1.19 0.40 0.77 1.12 -52.97%
P/EPS 22.08 16.13 13.76 40.79 -114.81 -46.74 -28.17 -
EY 4.53 6.20 7.27 2.45 -0.87 -2.14 -3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.44 0.54 0.54 0.77 0.71 -10.58%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 23/08/10 21/05/10 24/02/10 30/11/09 12/08/09 -
Price 0.26 0.34 0.26 0.26 0.32 0.32 0.50 -
P/RPS 0.27 0.47 0.52 0.99 0.41 0.57 1.41 -66.67%
P/EPS 16.40 15.67 13.76 34.21 -118.52 -34.78 -35.21 -
EY 6.10 6.38 7.27 2.92 -0.84 -2.88 -2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.44 0.46 0.56 0.57 0.89 -36.45%

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