[SERNKOU] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
09-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 32,461 29,353 36,818 27,318 0 -
PBT 3,148 1,947 3,634 3,767 0 -
Tax -968 -1,472 -723 -2,896 0 -
NP 2,180 475 2,911 871 0 -
-
NP to SH 2,180 475 2,911 2,902 0 -
-
Tax Rate 30.75% 75.60% 19.90% 76.88% - -
Total Cost 30,281 28,878 33,907 26,447 0 -
-
Net Worth 71,868 70,546 66,691 8,255 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,497 - - - - -
Div Payout % 68.68% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 71,868 70,546 66,691 8,255 0 -
NOSH 119,780 119,569 90,123 12,700 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.72% 1.62% 7.91% 3.19% 0.00% -
ROE 3.03% 0.67% 4.36% 35.15% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 27.10 24.55 40.85 215.10 0.00 -
EPS 1.82 0.40 3.23 22.85 0.00 -
DPS 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.74 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 12,700
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.01 2.72 3.42 2.53 0.00 -
EPS 0.20 0.04 0.27 0.27 0.00 -
DPS 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.0667 0.0654 0.0619 0.0077 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 - - -
Price 0.38 0.45 0.91 0.00 0.00 -
P/RPS 1.40 1.83 2.23 0.00 0.00 -
P/EPS 20.88 113.28 28.17 0.00 0.00 -
EY 4.79 0.88 3.55 0.00 0.00 -
DY 3.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 1.23 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 14/02/07 22/03/06 23/02/05 09/02/04 - -
Price 0.38 0.50 0.89 0.00 0.00 -
P/RPS 1.40 2.04 2.18 0.00 0.00 -
P/EPS 20.88 125.86 27.55 0.00 0.00 -
EY 4.79 0.79 3.63 0.00 0.00 -
DY 3.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.85 1.20 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