[SERNKOU] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.88%
YoY- 136.18%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 22,403 25,750 24,625 25,846 23,082 33,003 32,461 -4.26%
PBT 1,111 204 -1,036 383 -2,722 -876 3,148 -11.53%
Tax -482 926 -935 401 555 1,103 -968 -7.87%
NP 629 1,130 -1,971 784 -2,167 227 2,180 -13.60%
-
NP to SH 629 1,130 -1,971 784 -2,167 227 2,180 -13.60%
-
Tax Rate 43.38% -453.92% - -104.70% - - 30.75% -
Total Cost 21,774 24,620 26,596 25,062 25,249 32,776 30,281 -3.80%
-
Net Worth 63,599 61,199 61,324 69,191 68,242 75,000 71,868 -1.42%
Dividend
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 1,497 -
Div Payout % - - - - - - 68.68% -
Equity
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 63,599 61,199 61,324 69,191 68,242 75,000 71,868 -1.42%
NOSH 120,000 120,000 120,243 121,388 119,723 125,000 119,780 0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.81% 4.39% -8.00% 3.03% -9.39% 0.69% 6.72% -
ROE 0.99% 1.85% -3.21% 1.13% -3.18% 0.30% 3.03% -
Per Share
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.67 21.46 20.48 21.29 19.28 26.40 27.10 -4.28%
EPS 0.52 0.94 -1.64 0.65 -1.81 0.19 1.82 -13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.53 0.51 0.51 0.57 0.57 0.60 0.60 -1.44%
Adjusted Per Share Value based on latest NOSH - 121,388
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.08 2.39 2.28 2.40 2.14 3.06 3.01 -4.25%
EPS 0.06 0.10 -0.18 0.07 -0.20 0.02 0.20 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.059 0.0568 0.0569 0.0642 0.0633 0.0696 0.0667 -1.43%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/06/15 30/06/14 28/06/13 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.525 0.32 0.195 0.31 0.18 0.28 0.38 -
P/RPS 2.81 1.49 0.95 1.46 0.93 1.06 1.40 8.54%
P/EPS 100.16 33.98 -11.90 48.00 -9.94 154.19 20.88 20.25%
EY 1.00 2.94 -8.41 2.08 -10.06 0.65 4.79 -16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.29 -
P/NAPS 0.99 0.63 0.38 0.54 0.32 0.47 0.63 5.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/08/15 26/08/14 30/08/13 24/02/10 27/02/09 25/02/08 14/02/07 -
Price 0.61 0.395 0.18 0.32 0.23 0.31 0.38 -
P/RPS 3.27 1.84 0.88 1.50 1.19 1.17 1.40 10.49%
P/EPS 116.38 41.95 -10.98 49.55 -12.71 170.70 20.88 22.39%
EY 0.86 2.38 -9.11 2.02 -7.87 0.59 4.79 -18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.29 -
P/NAPS 1.15 0.77 0.35 0.56 0.40 0.52 0.63 7.33%

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