[SERNKOU] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 564.2%
YoY- 198.56%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 114,945 113,122 110,532 107,747 93,425 90,661 96,434 12.38%
PBT 2,368 3,531 3,570 1,540 -451 -3,556 -2,394 -
Tax -532 -146 77 -36 127 281 214 -
NP 1,836 3,385 3,647 1,504 -324 -3,275 -2,180 -
-
NP to SH 1,836 3,385 3,647 1,504 -324 -3,275 -2,180 -
-
Tax Rate 22.47% 4.13% -2.16% 2.34% - - - -
Total Cost 113,109 109,737 106,885 106,243 93,749 93,936 98,614 9.54%
-
Net Worth 69,328 71,674 70,644 68,099 69,191 67,428 67,027 2.26%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 69,328 71,674 70,644 68,099 69,191 67,428 67,027 2.26%
NOSH 119,531 121,481 119,736 119,473 121,388 120,408 119,692 -0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.60% 2.99% 3.30% 1.40% -0.35% -3.61% -2.26% -
ROE 2.65% 4.72% 5.16% 2.21% -0.47% -4.86% -3.25% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 96.16 93.12 92.31 90.18 76.96 75.29 80.57 12.47%
EPS 1.54 2.79 3.05 1.26 -0.27 -2.72 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.59 0.57 0.57 0.56 0.56 2.36%
Adjusted Per Share Value based on latest NOSH - 119,473
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.66 10.49 10.25 9.99 8.67 8.41 8.94 12.41%
EPS 0.17 0.31 0.34 0.14 -0.03 -0.30 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0643 0.0665 0.0655 0.0632 0.0642 0.0625 0.0622 2.23%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.35 0.35 0.26 0.31 0.31 0.43 0.40 -
P/RPS 0.36 0.38 0.28 0.34 0.40 0.57 0.50 -19.61%
P/EPS 22.79 12.56 8.54 24.63 -116.14 -15.81 -21.96 -
EY 4.39 7.96 11.71 4.06 -0.86 -6.33 -4.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.44 0.54 0.54 0.77 0.71 -10.58%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 23/08/10 21/05/10 24/02/10 30/11/09 12/08/09 -
Price 0.26 0.34 0.26 0.26 0.32 0.32 0.50 -
P/RPS 0.27 0.37 0.28 0.29 0.42 0.42 0.62 -42.45%
P/EPS 16.93 12.20 8.54 20.65 -119.89 -11.77 -27.45 -
EY 5.91 8.20 11.71 4.84 -0.83 -8.50 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.44 0.46 0.56 0.57 0.89 -36.45%

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