[SERNKOU] YoY Quarter 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- 21.41%
YoY- -8.24%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 27,618 25,028 30,801 33,753 36,517 30,732 36,070 -4.35%
PBT 626 665 1,827 1,125 1,299 1,624 3,252 -24.00%
Tax -298 -75 -142 -212 -304 285 -680 -12.84%
NP 328 590 1,685 913 995 1,909 2,572 -29.04%
-
NP to SH 328 590 1,685 913 995 1,909 2,572 -29.04%
-
Tax Rate 47.60% 11.28% 7.77% 18.84% 23.40% -17.55% 20.91% -
Total Cost 27,290 24,438 29,116 32,840 35,522 28,823 33,498 -3.35%
-
Net Worth 71,674 67,428 71,010 72,078 70,728 69,636 63,850 1.94%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 71,674 67,428 71,010 72,078 70,728 69,636 63,850 1.94%
NOSH 121,481 120,408 120,357 120,131 119,879 120,062 89,930 5.13%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.19% 2.36% 5.47% 2.70% 2.72% 6.21% 7.13% -
ROE 0.46% 0.88% 2.37% 1.27% 1.41% 2.74% 4.03% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 22.73 20.79 25.59 28.10 30.46 25.60 40.11 -9.02%
EPS 0.27 0.49 1.40 0.76 0.83 1.59 2.86 -32.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.56 0.59 0.60 0.59 0.58 0.71 -3.03%
Adjusted Per Share Value based on latest NOSH - 120,131
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.56 2.32 2.86 3.13 3.39 2.85 3.35 -4.38%
EPS 0.03 0.05 0.16 0.08 0.09 0.18 0.24 -29.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0665 0.0625 0.0659 0.0669 0.0656 0.0646 0.0592 1.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.35 0.43 0.45 0.32 0.48 0.53 0.92 -
P/RPS 1.54 2.07 1.76 1.14 1.58 2.07 2.29 -6.39%
P/EPS 129.63 87.76 32.14 42.11 57.83 33.33 32.17 26.13%
EY 0.77 1.14 3.11 2.37 1.73 3.00 3.11 -20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.77 0.76 0.53 0.81 0.91 1.30 -12.33%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 30/11/09 16/12/08 23/11/07 24/11/06 11/11/05 26/11/04 -
Price 0.34 0.32 0.16 0.29 0.45 0.49 0.90 -
P/RPS 1.50 1.54 0.63 1.03 1.48 1.91 2.24 -6.46%
P/EPS 125.93 65.31 11.43 38.16 54.22 30.82 31.47 25.98%
EY 0.79 1.53 8.75 2.62 1.84 3.24 3.18 -20.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.27 0.48 0.76 0.84 1.27 -12.24%

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