[SERNKOU] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 57.54%
YoY- 58.22%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 25,846 25,028 25,635 16,916 23,082 30,801 30,538 -10.49%
PBT 383 665 -670 -829 -2,722 1,827 -94 -
Tax 401 -75 -108 -91 555 -142 -30 -
NP 784 590 -778 -920 -2,167 1,685 -124 -
-
NP to SH 784 590 -778 -920 -2,167 1,685 -124 -
-
Tax Rate -104.70% 11.28% - - - 7.77% - -
Total Cost 25,062 24,438 26,413 17,836 25,249 29,116 30,662 -12.54%
-
Net Worth 69,191 67,428 67,027 66,909 68,242 71,010 70,679 -1.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 69,191 67,428 67,027 66,909 68,242 71,010 70,679 -1.40%
NOSH 121,388 120,408 119,692 119,480 119,723 120,357 123,999 -1.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.03% 2.36% -3.03% -5.44% -9.39% 5.47% -0.41% -
ROE 1.13% 0.88% -1.16% -1.38% -3.18% 2.37% -0.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.29 20.79 21.42 14.16 19.28 25.59 24.63 -9.23%
EPS 0.65 0.49 -0.65 -0.77 -1.81 1.40 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.56 0.56 0.57 0.59 0.57 0.00%
Adjusted Per Share Value based on latest NOSH - 119,480
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.40 2.32 2.38 1.57 2.14 2.86 2.83 -10.37%
EPS 0.07 0.05 -0.07 -0.09 -0.20 0.16 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0642 0.0625 0.0622 0.0621 0.0633 0.0659 0.0656 -1.42%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.43 0.40 0.18 0.18 0.45 0.22 -
P/RPS 1.46 2.07 1.87 1.27 0.93 1.76 0.89 38.96%
P/EPS 48.00 87.76 -61.54 -23.38 -9.94 32.14 -220.00 -
EY 2.08 1.14 -1.63 -4.28 -10.06 3.11 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.77 0.71 0.32 0.32 0.76 0.39 24.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 12/08/09 22/05/09 27/02/09 16/12/08 25/08/08 -
Price 0.32 0.32 0.50 0.25 0.23 0.16 0.25 -
P/RPS 1.50 1.54 2.33 1.77 1.19 0.63 1.02 29.22%
P/EPS 49.55 65.31 -76.92 -32.47 -12.71 11.43 -250.00 -
EY 2.02 1.53 -1.30 -3.08 -7.87 8.75 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.89 0.45 0.40 0.27 0.44 17.39%

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