[SERNKOU] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 0.08%
YoY- 308.3%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 128,924 134,262 140,612 134,341 124,841 88,771 53,137 80.46%
PBT 9,717 11,345 14,238 14,847 14,980 11,728 7,361 20.31%
Tax -1,387 -2,352 -2,740 -2,998 -3,140 -2,460 -1,815 -16.40%
NP 8,330 8,993 11,498 11,849 11,840 9,268 5,546 31.12%
-
NP to SH 8,330 8,993 11,498 11,849 11,840 9,268 5,546 31.12%
-
Tax Rate 14.27% 20.73% 19.24% 20.19% 20.96% 20.98% 24.66% -
Total Cost 120,594 125,269 129,114 122,492 113,001 79,503 47,591 85.76%
-
Net Worth 69,636 68,682 66,541 66,691 0 0 52,715 20.37%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,248 2,248 2,248 - - - - -
Div Payout % 26.99% 25.00% 19.55% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 69,636 68,682 66,541 66,691 0 0 52,715 20.37%
NOSH 120,062 120,495 89,921 90,123 89,930 89,903 82,367 28.52%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.46% 6.70% 8.18% 8.82% 9.48% 10.44% 10.44% -
ROE 11.96% 13.09% 17.28% 17.77% 0.00% 0.00% 10.52% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 107.38 111.43 156.37 149.06 138.82 98.74 64.51 40.40%
EPS 6.94 7.46 12.79 13.15 13.17 10.31 6.73 2.06%
DPS 1.87 1.87 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.74 0.74 0.00 0.00 0.64 -6.34%
Adjusted Per Share Value based on latest NOSH - 90,123
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.96 12.45 13.04 12.46 11.58 8.23 4.93 80.44%
EPS 0.77 0.83 1.07 1.10 1.10 0.86 0.51 31.57%
DPS 0.21 0.21 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.0637 0.0617 0.0619 0.00 0.00 0.0489 20.37%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.53 0.56 0.90 0.91 0.92 0.87 1.06 -
P/RPS 0.49 0.50 0.58 0.61 0.66 0.88 1.64 -55.27%
P/EPS 7.64 7.50 7.04 6.92 6.99 8.44 15.74 -38.21%
EY 13.09 13.33 14.21 14.45 14.31 11.85 6.35 61.90%
DY 3.53 3.33 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 1.22 1.23 0.00 0.00 1.66 -32.99%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 11/11/05 26/08/05 20/05/05 23/02/05 26/11/04 14/09/04 - -
Price 0.49 0.57 0.63 0.89 0.90 1.00 0.00 -
P/RPS 0.46 0.51 0.40 0.60 0.65 1.01 0.00 -
P/EPS 7.06 7.64 4.93 6.77 6.84 9.70 0.00 -
EY 14.16 13.09 20.30 14.77 14.63 10.31 0.00 -
DY 3.82 3.27 3.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 0.85 1.20 0.00 0.00 0.00 -

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