[SERNKOU] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.94%
YoY- 3.94%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 124,578 123,707 124,023 123,481 126,245 134,098 135,927 -5.65%
PBT -2,047 -1,028 1,577 5,601 5,775 6,704 7,612 -
Tax 861 718 609 -1,462 -1,554 -1,784 -1,925 -
NP -1,186 -310 2,186 4,139 4,221 4,920 5,687 -
-
NP to SH -1,186 -310 2,186 4,139 4,221 4,920 5,687 -
-
Tax Rate - - -38.62% 26.10% 26.91% 26.61% 25.29% -
Total Cost 125,764 124,017 121,837 119,342 122,024 129,178 130,240 -2.30%
-
Net Worth 70,679 69,410 75,000 72,078 70,425 70,560 71,868 -1.10%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 1,497 1,497 2,996 2,996 -
Div Payout % - - - 36.17% 35.47% 60.90% 52.69% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 70,679 69,410 75,000 72,078 70,425 70,560 71,868 -1.10%
NOSH 123,999 119,673 125,000 120,131 119,365 117,600 119,780 2.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.95% -0.25% 1.76% 3.35% 3.34% 3.67% 4.18% -
ROE -1.68% -0.45% 2.91% 5.74% 5.99% 6.97% 7.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 100.47 103.37 99.22 102.79 105.76 114.03 113.48 -7.80%
EPS -0.96 -0.26 1.75 3.45 3.54 4.18 4.75 -
DPS 0.00 0.00 0.00 1.25 1.25 2.50 2.50 -
NAPS 0.57 0.58 0.60 0.60 0.59 0.60 0.60 -3.36%
Adjusted Per Share Value based on latest NOSH - 120,131
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.56 11.47 11.50 11.45 11.71 12.44 12.61 -5.63%
EPS -0.11 -0.03 0.20 0.38 0.39 0.46 0.53 -
DPS 0.00 0.00 0.00 0.14 0.14 0.28 0.28 -
NAPS 0.0656 0.0644 0.0696 0.0669 0.0653 0.0654 0.0667 -1.10%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.22 0.22 0.28 0.32 0.37 0.37 0.38 -
P/RPS 0.22 0.21 0.28 0.31 0.35 0.32 0.33 -23.70%
P/EPS -23.00 -84.93 16.01 9.29 10.46 8.84 8.00 -
EY -4.35 -1.18 6.25 10.77 9.56 11.31 12.49 -
DY 0.00 0.00 0.00 3.89 3.38 6.76 6.58 -
P/NAPS 0.39 0.38 0.47 0.53 0.63 0.62 0.63 -27.38%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 23/05/08 25/02/08 23/11/07 24/08/07 25/05/07 14/02/07 -
Price 0.25 0.31 0.31 0.29 0.35 0.37 0.38 -
P/RPS 0.25 0.30 0.31 0.28 0.33 0.32 0.33 -16.91%
P/EPS -26.14 -119.67 17.73 8.42 9.90 8.84 8.00 -
EY -3.83 -0.84 5.64 11.88 10.10 11.31 12.49 -
DY 0.00 0.00 0.00 4.30 3.57 6.76 6.58 -
P/NAPS 0.44 0.53 0.52 0.48 0.59 0.62 0.63 -21.29%

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