[SERNKOU] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -50.23%
YoY- -691.06%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 104,017 108,213 113,122 90,661 121,626 123,481 132,819 -3.68%
PBT -6,482 1,767 3,531 -3,556 -1,345 5,601 6,411 -
Tax -120 -1,174 -146 281 931 -1,462 -2,429 -37.02%
NP -6,602 593 3,385 -3,275 -414 4,139 3,982 -
-
NP to SH -6,602 593 3,385 -3,275 -414 4,139 3,982 -
-
Tax Rate - 66.44% 4.13% - - 26.10% 37.89% -
Total Cost 110,619 107,620 109,737 93,936 122,040 119,342 128,837 -2.31%
-
Net Worth 63,599 69,199 71,674 67,428 71,010 72,078 70,728 -1.62%
Dividend
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 1,497 1,498 -
Div Payout % - - - - - 36.17% 37.64% -
Equity
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 63,599 69,199 71,674 67,428 71,010 72,078 70,728 -1.62%
NOSH 120,000 120,000 121,481 120,408 120,357 120,131 119,879 0.01%
Ratio Analysis
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -6.35% 0.55% 2.99% -3.61% -0.34% 3.35% 3.00% -
ROE -10.38% 0.86% 4.72% -4.86% -0.58% 5.74% 5.63% -
Per Share
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 86.68 90.70 93.12 75.29 101.05 102.79 110.79 -3.70%
EPS -5.50 0.50 2.79 -2.72 -0.34 3.45 3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 1.25 1.25 -
NAPS 0.53 0.58 0.59 0.56 0.59 0.60 0.59 -1.63%
Adjusted Per Share Value based on latest NOSH - 120,408
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.65 10.04 10.49 8.41 11.28 11.45 12.32 -3.68%
EPS -0.61 0.06 0.31 -0.30 -0.04 0.38 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.14 -
NAPS 0.059 0.0642 0.0665 0.0625 0.0659 0.0669 0.0656 -1.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/03/12 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.20 0.35 0.43 0.45 0.32 0.48 -
P/RPS 0.23 0.22 0.38 0.57 0.45 0.31 0.43 -9.17%
P/EPS -3.64 40.24 12.56 -15.81 -130.82 9.29 14.45 -
EY -27.51 2.49 7.96 -6.33 -0.76 10.77 6.92 -
DY 0.00 0.00 0.00 0.00 0.00 3.89 2.60 -
P/NAPS 0.38 0.34 0.59 0.77 0.76 0.53 0.81 -10.98%
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/05/13 28/05/12 24/11/10 30/11/09 16/12/08 23/11/07 24/11/06 -
Price 0.205 0.20 0.34 0.32 0.16 0.29 0.45 -
P/RPS 0.24 0.22 0.37 0.42 0.16 0.28 0.41 -7.90%
P/EPS -3.73 40.24 12.20 -11.77 -46.51 8.42 13.55 -
EY -26.84 2.49 8.20 -8.50 -2.15 11.88 7.38 -
DY 0.00 0.00 0.00 0.00 0.00 4.30 2.78 -
P/NAPS 0.39 0.34 0.58 0.57 0.27 0.48 0.76 -9.74%

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