[SERNKOU] QoQ TTM Result on 31-Mar-2011

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011
Profit Trend
QoQ- -70.75%
YoY- -64.3%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 107,556 109,499 107,235 105,202 114,945 113,122 110,532 -1.79%
PBT 788 -148 495 1,056 2,368 3,531 3,570 -63.37%
Tax 53 -275 -112 -519 -532 -146 77 -21.98%
NP 841 -423 383 537 1,836 3,385 3,647 -62.29%
-
NP to SH 841 -423 383 537 1,836 3,385 3,647 -62.29%
-
Tax Rate -6.73% - 22.63% 49.15% 22.47% 4.13% -2.16% -
Total Cost 106,715 109,922 106,852 104,665 113,109 109,737 106,885 -0.10%
-
Net Worth 70,799 70,504 70,741 68,721 69,328 71,674 70,644 0.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 70,799 70,504 70,741 68,721 69,328 71,674 70,644 0.14%
NOSH 120,000 119,499 119,900 118,484 119,531 121,481 119,736 0.14%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.78% -0.39% 0.36% 0.51% 1.60% 2.99% 3.30% -
ROE 1.19% -0.60% 0.54% 0.78% 2.65% 4.72% 5.16% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 89.63 91.63 89.44 88.79 96.16 93.12 92.31 -1.93%
EPS 0.70 -0.35 0.32 0.45 1.54 2.79 3.05 -62.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.58 0.58 0.59 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 118,484
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.98 10.16 9.95 9.76 10.66 10.49 10.25 -1.75%
EPS 0.08 -0.04 0.04 0.05 0.17 0.31 0.34 -61.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0657 0.0654 0.0656 0.0637 0.0643 0.0665 0.0655 0.20%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.23 0.215 0.23 0.26 0.35 0.35 0.26 -
P/RPS 0.26 0.23 0.26 0.29 0.36 0.38 0.28 -4.80%
P/EPS 32.82 -60.74 72.00 57.37 22.79 12.56 8.54 144.74%
EY 3.05 -1.65 1.39 1.74 4.39 7.96 11.71 -59.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.39 0.45 0.60 0.59 0.44 -7.70%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 24/11/11 23/08/11 30/05/11 28/02/11 24/11/10 23/08/10 -
Price 0.26 0.24 0.26 0.25 0.26 0.34 0.26 -
P/RPS 0.29 0.26 0.29 0.28 0.27 0.37 0.28 2.36%
P/EPS 37.10 -67.80 81.39 55.16 16.93 12.20 8.54 165.53%
EY 2.70 -1.47 1.23 1.81 5.91 8.20 11.71 -62.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.44 0.43 0.45 0.58 0.44 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