[SERNKOU] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
14-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 40.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 32,090 36,818 36,070 35,634 25,819 27,318 0 -
PBT 2,985 3,634 3,252 4,367 3,594 3,767 0 -
Tax -692 -723 -680 -645 -950 -2,896 0 -
NP 2,293 2,911 2,572 3,722 2,644 871 0 -
-
NP to SH 2,293 2,911 2,572 3,722 2,644 2,902 0 -
-
Tax Rate 23.18% 19.90% 20.91% 14.77% 26.43% 76.88% - -
Total Cost 29,797 33,907 33,498 31,912 23,175 26,447 0 -
-
Net Worth 66,541 66,691 63,850 61,134 52,715 8,255 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,248 - - - - - - -
Div Payout % 98.04% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 66,541 66,691 63,850 61,134 52,715 8,255 0 -
NOSH 89,921 90,123 89,930 89,903 82,367 12,700 1 199224.54%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.15% 7.91% 7.13% 10.45% 10.24% 3.19% 0.00% -
ROE 3.45% 4.36% 4.03% 6.09% 5.02% 35.15% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 35.69 40.85 40.11 39.64 31.35 215.10 0.00 -
EPS 2.55 3.23 2.86 4.14 3.21 22.85 0.00 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.71 0.68 0.64 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,903
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.98 3.42 3.35 3.31 2.39 2.53 0.00 -
EPS 0.21 0.27 0.24 0.35 0.25 0.27 0.00 -
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0617 0.0619 0.0592 0.0567 0.0489 0.0077 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.90 0.91 0.92 0.87 1.06 0.00 0.00 -
P/RPS 2.52 2.23 2.29 2.19 3.38 0.00 0.00 -
P/EPS 35.29 28.17 32.17 21.01 33.02 0.00 0.00 -
EY 2.83 3.55 3.11 4.76 3.03 0.00 0.00 -
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.23 1.30 1.28 1.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 23/02/05 26/11/04 14/09/04 08/07/04 09/02/04 09/02/04 -
Price 0.63 0.89 0.90 1.00 0.88 0.00 0.00 -
P/RPS 1.77 2.18 2.24 2.52 2.81 0.00 0.00 -
P/EPS 24.71 27.55 31.47 24.15 27.41 0.00 0.00 -
EY 4.05 3.63 3.18 4.14 3.65 0.00 0.00 -
DY 3.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.20 1.27 1.47 1.38 0.00 0.00 -

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