[SERNKOU] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
14-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 20.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 128,360 134,341 130,030 122,906 103,276 104,090 0 -
PBT 11,940 14,847 14,950 15,922 14,376 14,403 0 -
Tax -2,768 -2,998 -3,033 -3,190 -3,800 -13,539 0 -
NP 9,172 11,849 11,917 12,732 10,576 864 0 -
-
NP to SH 9,172 11,849 11,917 12,732 10,576 10,875 0 -
-
Tax Rate 23.18% 20.19% 20.29% 20.04% 26.43% 94.00% - -
Total Cost 119,188 122,492 118,113 110,174 92,700 103,226 0 -
-
Net Worth 66,541 65,180 62,093 58,656 52,715 31,208 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 8,992 - - - - - - -
Div Payout % 98.04% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 66,541 65,180 62,093 58,656 52,715 31,208 0 -
NOSH 89,921 88,081 87,455 86,260 82,367 48,013 1 199224.54%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.15% 8.82% 9.17% 10.36% 10.24% 0.83% 0.00% -
ROE 13.78% 18.18% 19.19% 21.71% 20.06% 34.85% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 142.75 152.52 148.68 142.48 125.38 216.79 0.00 -
EPS 10.20 9.87 13.63 14.76 12.84 22.65 0.00 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.71 0.68 0.64 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,903
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.58 11.07 10.72 10.13 8.51 8.58 0.00 -
EPS 0.76 0.98 0.98 1.05 0.87 0.90 0.00 -
DPS 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0548 0.0537 0.0512 0.0483 0.0434 0.0257 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.90 0.91 0.92 0.87 1.06 0.00 0.00 -
P/RPS 0.63 0.60 0.62 0.61 0.85 0.00 0.00 -
P/EPS 8.82 6.76 6.75 5.89 8.26 0.00 0.00 -
EY 11.33 14.78 14.81 16.97 12.11 0.00 0.00 -
DY 11.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.23 1.30 1.28 1.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 23/02/05 26/11/04 14/09/04 08/07/04 09/02/04 09/02/04 -
Price 0.63 0.89 0.90 1.00 0.88 0.00 0.00 -
P/RPS 0.44 0.58 0.61 0.70 0.70 0.00 0.00 -
P/EPS 6.18 6.62 6.60 6.78 6.85 0.00 0.00 -
EY 16.19 15.11 15.14 14.76 14.59 0.00 0.00 -
DY 15.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.20 1.27 1.47 1.38 0.00 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