[SERNKOU] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
08-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 91.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 134,341 124,841 88,771 53,137 27,318 0 0 -
PBT 14,847 14,980 11,728 7,361 3,767 0 0 -
Tax -2,998 -3,140 -2,460 -1,815 -865 0 0 -
NP 11,849 11,840 9,268 5,546 2,902 0 0 -
-
NP to SH 11,849 11,840 9,268 5,546 2,902 0 0 -
-
Tax Rate 20.19% 20.96% 20.98% 24.66% 22.96% - - -
Total Cost 122,492 113,001 79,503 47,591 24,416 0 0 -
-
Net Worth 66,691 0 0 52,715 8,255 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 66,691 0 0 52,715 8,255 0 0 -
NOSH 90,123 89,930 89,903 82,367 12,700 1 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.82% 9.48% 10.44% 10.44% 10.62% 0.00% 0.00% -
ROE 17.77% 0.00% 0.00% 10.52% 35.15% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 149.06 138.82 98.74 64.51 215.10 0.00 0.00 -
EPS 13.15 13.17 10.31 6.73 22.85 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.00 0.00 0.64 0.65 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 82,367
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.07 10.29 7.32 4.38 2.25 0.00 0.00 -
EPS 0.98 0.98 0.76 0.46 0.24 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.00 0.00 0.0434 0.0068 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 - - - -
Price 0.91 0.92 0.87 1.06 0.00 0.00 0.00 -
P/RPS 0.61 0.66 0.88 1.64 0.00 0.00 0.00 -
P/EPS 6.92 6.99 8.44 15.74 0.00 0.00 0.00 -
EY 14.45 14.31 11.85 6.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 0.00 1.66 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 14/09/04 - - - - -
Price 0.89 0.90 1.00 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.65 1.01 0.00 0.00 0.00 0.00 -
P/EPS 6.77 6.84 9.70 0.00 0.00 0.00 0.00 -
EY 14.77 14.63 10.31 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 0.00 0.00 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