[SERNKOU] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -75.97%
YoY- -44.41%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 30,453 21,495 27,669 27,618 28,420 31,238 25,846 11.58%
PBT 799 -150 -780 626 1,360 1,162 383 63.48%
Tax 412 -241 15 -298 5 -254 401 1.82%
NP 1,211 -391 -765 328 1,365 908 784 33.73%
-
NP to SH 1,211 -391 -765 328 1,365 908 784 33.73%
-
Tax Rate -51.56% - - 47.60% -0.37% 21.86% -104.70% -
Total Cost 29,242 21,886 28,434 27,290 27,055 30,330 25,062 10.86%
-
Net Worth 70,741 68,721 69,328 71,674 70,644 68,099 69,191 1.49%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 70,741 68,721 69,328 71,674 70,644 68,099 69,191 1.49%
NOSH 119,900 118,484 119,531 121,481 119,736 119,473 121,388 -0.82%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.98% -1.82% -2.76% 1.19% 4.80% 2.91% 3.03% -
ROE 1.71% -0.57% -1.10% 0.46% 1.93% 1.33% 1.13% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.40 18.14 23.15 22.73 23.74 26.15 21.29 12.52%
EPS 1.01 -0.33 -0.64 0.27 1.14 0.76 0.65 34.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.58 0.59 0.59 0.57 0.57 2.33%
Adjusted Per Share Value based on latest NOSH - 121,481
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.82 1.99 2.57 2.56 2.64 2.90 2.40 11.38%
EPS 0.11 -0.04 -0.07 0.03 0.13 0.08 0.07 35.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0656 0.0637 0.0643 0.0665 0.0655 0.0632 0.0642 1.45%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.23 0.26 0.35 0.35 0.26 0.31 0.31 -
P/RPS 0.91 1.43 1.51 1.54 1.10 1.19 1.46 -27.09%
P/EPS 22.77 -78.79 -54.69 129.63 22.81 40.79 48.00 -39.25%
EY 4.39 -1.27 -1.83 0.77 4.38 2.45 2.08 64.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.60 0.59 0.44 0.54 0.54 -19.55%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 28/02/11 24/11/10 23/08/10 21/05/10 24/02/10 -
Price 0.26 0.25 0.26 0.34 0.26 0.26 0.32 -
P/RPS 1.02 1.38 1.12 1.50 1.10 0.99 1.50 -22.72%
P/EPS 25.74 -75.76 -40.63 125.93 22.81 34.21 49.55 -35.45%
EY 3.88 -1.32 -2.46 0.79 4.38 2.92 2.02 54.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.45 0.58 0.44 0.46 0.56 -14.88%

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