[SERNKOU] YoY TTM 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?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 135,927 121,459 134,341 27,318 70.63%
PBT 7,612 8,030 14,847 3,767 26.39%
Tax -1,925 -2,136 -2,998 -865 30.52%
NP 5,687 5,894 11,849 2,902 25.11%
-
NP to SH 5,687 5,894 11,849 2,902 25.11%
-
Tax Rate 25.29% 26.60% 20.19% 22.96% -
Total Cost 130,240 115,565 122,492 24,416 74.63%
-
Net Worth 71,868 70,546 66,691 8,255 105.58%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,996 - - - -
Div Payout % 52.69% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 71,868 70,546 66,691 8,255 105.58%
NOSH 119,780 119,569 90,123 12,700 111.13%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.18% 4.85% 8.82% 10.62% -
ROE 7.91% 8.35% 17.77% 35.15% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 113.48 101.58 149.06 215.10 -19.18%
EPS 4.75 4.93 13.15 22.85 -40.73%
DPS 2.50 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.74 0.65 -2.63%
Adjusted Per Share Value based on latest NOSH - 12,700
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.61 11.27 12.46 2.53 70.73%
EPS 0.53 0.55 1.10 0.27 25.18%
DPS 0.28 0.00 0.00 0.00 -
NAPS 0.0667 0.0654 0.0619 0.0077 105.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 - -
Price 0.38 0.45 0.91 0.00 -
P/RPS 0.33 0.44 0.61 0.00 -
P/EPS 8.00 9.13 6.92 0.00 -
EY 12.49 10.95 14.45 0.00 -
DY 6.58 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 1.23 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 14/02/07 22/03/06 23/02/05 - -
Price 0.38 0.50 0.89 0.00 -
P/RPS 0.33 0.49 0.60 0.00 -
P/EPS 8.00 10.14 6.77 0.00 -
EY 12.49 9.86 14.77 0.00 -
DY 6.58 0.00 0.00 0.00 -
P/NAPS 0.63 0.85 1.20 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