[SERNKOU] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 18.38%
YoY- -28.43%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 110,400 135,927 137,954 133,898 117,716 121,459 122,808 -6.86%
PBT 1,612 7,612 5,952 6,330 5,244 8,030 8,110 -65.97%
Tax -436 -1,925 -1,276 -1,306 -1,000 -2,136 -885 -37.64%
NP 1,176 5,687 4,676 5,024 4,244 5,894 7,225 -70.22%
-
NP to SH 1,176 5,687 4,676 5,024 4,244 5,894 7,225 -70.22%
-
Tax Rate 27.05% 25.29% 21.44% 20.63% 19.07% 26.60% 10.91% -
Total Cost 109,224 130,240 133,278 128,874 113,472 115,565 115,582 -3.70%
-
Net Worth 70,560 71,987 70,860 69,711 72,340 70,832 69,535 0.98%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 2,999 2,001 3,004 - 3,001 3,996 -
Div Payout % - 52.74% 42.81% 59.81% - 50.92% 55.31% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 70,560 71,987 70,860 69,711 72,340 70,832 69,535 0.98%
NOSH 117,600 119,978 120,102 120,191 120,568 120,055 119,889 -1.27%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.07% 4.18% 3.39% 3.75% 3.61% 4.85% 5.88% -
ROE 1.67% 7.90% 6.60% 7.21% 5.87% 8.32% 10.39% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 93.88 113.29 114.86 111.40 97.63 101.17 102.43 -5.65%
EPS 1.00 4.74 3.89 4.18 3.52 4.91 6.03 -69.84%
DPS 0.00 2.50 1.67 2.50 0.00 2.50 3.33 -
NAPS 0.60 0.60 0.59 0.58 0.60 0.59 0.58 2.28%
Adjusted Per Share Value based on latest NOSH - 119,917
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.10 11.20 11.37 11.04 9.70 10.01 10.12 -6.84%
EPS 0.10 0.47 0.39 0.41 0.35 0.49 0.60 -69.74%
DPS 0.00 0.25 0.16 0.25 0.00 0.25 0.33 -
NAPS 0.0582 0.0593 0.0584 0.0575 0.0596 0.0584 0.0573 1.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.37 0.38 0.48 0.49 0.50 0.45 0.53 -
P/RPS 0.39 0.34 0.42 0.44 0.51 0.44 0.52 -17.46%
P/EPS 37.00 8.02 12.33 11.72 14.20 9.17 8.79 160.92%
EY 2.70 12.47 8.11 8.53 7.04 10.91 11.37 -61.68%
DY 0.00 6.58 3.47 5.10 0.00 5.56 6.29 -
P/NAPS 0.62 0.63 0.81 0.84 0.83 0.76 0.91 -22.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 14/02/07 24/11/06 25/08/06 26/05/06 22/03/06 11/11/05 -
Price 0.37 0.38 0.45 0.48 0.50 0.50 0.49 -
P/RPS 0.39 0.34 0.39 0.43 0.51 0.49 0.48 -12.93%
P/EPS 37.00 8.02 11.56 11.48 14.20 10.18 8.13 174.87%
EY 2.70 12.47 8.65 8.71 7.04 9.82 12.30 -63.64%
DY 0.00 6.58 3.70 5.21 0.00 5.00 6.80 -
P/NAPS 0.62 0.63 0.76 0.83 0.83 0.85 0.84 -18.34%

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