[SERNKOU] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
12-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -42.86%
YoY- -83.81%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 100,364 107,556 110,532 96,434 124,578 126,245 127,034 -3.55%
PBT -4,242 788 3,570 -2,394 -2,047 5,775 6,736 -
Tax -1,946 53 77 214 861 -1,554 -1,840 0.86%
NP -6,188 841 3,647 -2,180 -1,186 4,221 4,896 -
-
NP to SH -6,188 841 3,647 -2,180 -1,186 4,221 4,896 -
-
Tax Rate - -6.73% -2.16% - - 26.91% 27.32% -
Total Cost 106,552 106,715 106,885 98,614 125,764 122,024 122,138 -2.07%
-
Net Worth 64,800 70,799 70,644 67,027 70,679 70,425 69,552 -1.08%
Dividend
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 1,497 1,498 -
Div Payout % - - - - - 35.47% 30.62% -
Equity
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 64,800 70,799 70,644 67,027 70,679 70,425 69,552 -1.08%
NOSH 120,000 120,000 119,736 119,692 123,999 119,365 119,917 0.01%
Ratio Analysis
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -6.17% 0.78% 3.30% -2.26% -0.95% 3.34% 3.85% -
ROE -9.55% 1.19% 5.16% -3.25% -1.68% 5.99% 7.04% -
Per Share
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 83.64 89.63 92.31 80.57 100.47 105.76 105.93 -3.56%
EPS -5.16 0.70 3.05 -1.82 -0.96 3.54 4.08 -
DPS 0.00 0.00 0.00 0.00 0.00 1.25 1.25 -
NAPS 0.54 0.59 0.59 0.56 0.57 0.59 0.58 -1.09%
Adjusted Per Share Value based on latest NOSH - 119,692
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.31 9.98 10.25 8.94 11.56 11.71 11.78 -3.55%
EPS -0.57 0.08 0.34 -0.20 -0.11 0.39 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.14 -
NAPS 0.0601 0.0657 0.0655 0.0622 0.0656 0.0653 0.0645 -1.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.21 0.23 0.26 0.40 0.22 0.37 0.49 -
P/RPS 0.25 0.26 0.28 0.50 0.22 0.35 0.46 -8.94%
P/EPS -4.07 32.82 8.54 -21.96 -23.00 10.46 12.00 -
EY -24.56 3.05 11.71 -4.55 -4.35 9.56 8.33 -
DY 0.00 0.00 0.00 0.00 0.00 3.38 2.55 -
P/NAPS 0.39 0.39 0.44 0.71 0.39 0.63 0.84 -11.11%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 20/02/13 20/02/12 23/08/10 12/08/09 25/08/08 24/08/07 25/08/06 -
Price 0.20 0.26 0.26 0.50 0.25 0.35 0.48 -
P/RPS 0.24 0.29 0.28 0.62 0.25 0.33 0.45 -9.20%
P/EPS -3.88 37.10 8.54 -27.45 -26.14 9.90 11.76 -
EY -25.78 2.70 11.71 -3.64 -3.83 10.10 8.51 -
DY 0.00 0.00 0.00 0.00 0.00 3.57 2.60 -
P/NAPS 0.37 0.44 0.44 0.89 0.44 0.59 0.83 -11.67%

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