[SERNKOU] YoY TTM 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- 90.11%
YoY- 88.46%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 109,472 90,749 104,424 93,425 111,705 124,023 135,927 -2.51%
PBT 2,673 -804 -3,409 -451 -3,191 1,577 7,612 -11.58%
Tax -520 889 -508 127 383 609 -1,925 -14.26%
NP 2,153 85 -3,917 -324 -2,808 2,186 5,687 -10.79%
-
NP to SH 2,153 85 -3,917 -324 -2,808 2,186 5,687 -10.79%
-
Tax Rate 19.45% - - - - -38.62% 25.29% -
Total Cost 107,319 90,664 108,341 93,749 114,513 121,837 130,240 -2.25%
-
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 - - - - - - 2,996 -
Div Payout % - - - - - - 52.69% -
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 120,000 120,000 120,000 121,388 119,723 125,000 119,780 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 1.97% 0.09% -3.75% -0.35% -2.51% 1.76% 4.18% -
ROE 3.39% 0.14% -6.39% -0.47% -4.11% 2.91% 7.91% -
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 91.23 75.62 86.84 76.96 93.30 99.22 113.48 -2.53%
EPS 1.79 0.07 -3.26 -0.27 -2.35 1.75 4.75 -10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
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 10.15 8.42 9.69 8.67 10.36 11.50 12.61 -2.52%
EPS 0.20 0.01 -0.36 -0.03 -0.26 0.20 0.53 -10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
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 0.58 0.42 0.22 0.40 0.19 0.28 0.33 6.85%
P/EPS 29.26 451.76 -5.99 -116.14 -7.67 16.01 8.00 16.47%
EY 3.42 0.22 -16.71 -0.86 -13.03 6.25 12.49 -14.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.58 -
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 0.67 0.52 0.21 0.42 0.25 0.31 0.33 8.68%
P/EPS 34.00 557.65 -5.53 -119.89 -9.81 17.73 8.00 18.55%
EY 2.94 0.18 -18.10 -0.83 -10.20 5.64 12.49 -15.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.58 -
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