[SERNKOU] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -46.93%
YoY- -67.3%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 29,429 29,353 30,732 29,284 32,090 36,818 36,070 -12.69%
PBT 1,311 1,947 1,624 1,474 2,985 3,634 3,252 -45.45%
Tax -250 -1,472 285 -257 -692 -723 -680 -48.71%
NP 1,061 475 1,909 1,217 2,293 2,911 2,572 -44.61%
-
NP to SH 1,061 475 1,909 1,217 2,293 2,911 2,572 -44.61%
-
Tax Rate 19.07% 75.60% -17.55% 17.44% 23.18% 19.90% 20.91% -
Total Cost 28,368 28,878 28,823 28,067 29,797 33,907 33,498 -10.49%
-
Net Worth 72,340 70,546 69,636 68,682 66,541 66,691 63,850 8.68%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - 2,248 - - -
Div Payout % - - - - 98.04% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 72,340 70,546 69,636 68,682 66,541 66,691 63,850 8.68%
NOSH 120,568 119,569 120,062 120,495 89,921 90,123 89,930 21.60%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.61% 1.62% 6.21% 4.16% 7.15% 7.91% 7.13% -
ROE 1.47% 0.67% 2.74% 1.77% 3.45% 4.36% 4.03% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 24.41 24.55 25.60 24.30 35.69 40.85 40.11 -28.20%
EPS 0.88 0.40 1.59 1.01 2.55 3.23 2.86 -54.45%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.60 0.59 0.58 0.57 0.74 0.74 0.71 -10.62%
Adjusted Per Share Value based on latest NOSH - 120,495
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.73 2.72 2.85 2.72 2.98 3.42 3.35 -12.76%
EPS 0.10 0.04 0.18 0.11 0.21 0.27 0.24 -44.24%
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.0671 0.0654 0.0646 0.0637 0.0617 0.0619 0.0592 8.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.45 0.53 0.56 0.90 0.91 0.92 -
P/RPS 2.05 1.83 2.07 2.30 2.52 2.23 2.29 -7.12%
P/EPS 56.82 113.28 33.33 55.45 35.29 28.17 32.17 46.16%
EY 1.76 0.88 3.00 1.80 2.83 3.55 3.11 -31.60%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.83 0.76 0.91 0.98 1.22 1.23 1.30 -25.87%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 22/03/06 11/11/05 26/08/05 20/05/05 23/02/05 26/11/04 -
Price 0.50 0.50 0.49 0.57 0.63 0.89 0.90 -
P/RPS 2.05 2.04 1.91 2.35 1.77 2.18 2.24 -5.74%
P/EPS 56.82 125.86 30.82 56.44 24.71 27.55 31.47 48.32%
EY 1.76 0.79 3.24 1.77 4.05 3.63 3.18 -32.61%
DY 0.00 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 0.83 0.85 0.84 1.00 0.85 1.20 1.27 -24.71%

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