[SERNKOU] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.88%
YoY- 136.18%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 27,618 28,420 31,238 25,846 25,028 25,635 16,916 38.61%
PBT 626 1,360 1,162 383 665 -670 -829 -
Tax -298 5 -254 401 -75 -108 -91 120.36%
NP 328 1,365 908 784 590 -778 -920 -
-
NP to SH 328 1,365 908 784 590 -778 -920 -
-
Tax Rate 47.60% -0.37% 21.86% -104.70% 11.28% - - -
Total Cost 27,290 27,055 30,330 25,062 24,438 26,413 17,836 32.74%
-
Net Worth 71,674 70,644 68,099 69,191 67,428 67,027 66,909 4.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 71,674 70,644 68,099 69,191 67,428 67,027 66,909 4.68%
NOSH 121,481 119,736 119,473 121,388 120,408 119,692 119,480 1.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.19% 4.80% 2.91% 3.03% 2.36% -3.03% -5.44% -
ROE 0.46% 1.93% 1.33% 1.13% 0.88% -1.16% -1.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.73 23.74 26.15 21.29 20.79 21.42 14.16 37.05%
EPS 0.27 1.14 0.76 0.65 0.49 -0.65 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.57 0.57 0.56 0.56 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 121,388
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.28 2.34 2.57 2.13 2.06 2.11 1.39 39.04%
EPS 0.03 0.11 0.07 0.06 0.05 -0.06 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0591 0.0582 0.0561 0.057 0.0556 0.0552 0.0551 4.77%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.35 0.26 0.31 0.31 0.43 0.40 0.18 -
P/RPS 1.54 1.10 1.19 1.46 2.07 1.87 1.27 13.69%
P/EPS 129.63 22.81 40.79 48.00 87.76 -61.54 -23.38 -
EY 0.77 4.38 2.45 2.08 1.14 -1.63 -4.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.44 0.54 0.54 0.77 0.71 0.32 50.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 23/08/10 21/05/10 24/02/10 30/11/09 12/08/09 22/05/09 -
Price 0.34 0.26 0.26 0.32 0.32 0.50 0.25 -
P/RPS 1.50 1.10 0.99 1.50 1.54 2.33 1.77 -10.43%
P/EPS 125.93 22.81 34.21 49.55 65.31 -76.92 -32.47 -
EY 0.79 4.38 2.92 2.02 1.53 -1.30 -3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.46 0.56 0.57 0.89 0.45 18.41%

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