[SERNKOU] QoQ Annualized Quarter Result on 30-Jun-2011

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011
Profit Trend
QoQ- 125.77%
YoY- -54.38%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 103,681 111,218 119,528 125,470 117,333 115,015 116,368 -7.40%
PBT -918 280 -68 2,584 -860 2,369 4,196 -
Tax 25 -236 -1,844 -510 1,779 -468 -729 -
NP -893 44 -1,912 2,073 918 1,901 3,466 -
-
NP to SH -893 44 -1,912 2,073 918 1,901 3,466 -
-
Tax Rate - 84.29% - 19.74% - 19.76% 17.37% -
Total Cost 104,574 111,174 121,440 123,397 116,415 113,114 112,901 -4.97%
-
Net Worth 66,922 70,968 69,579 71,147 68,721 69,562 70,691 -3.58%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 66,922 70,968 69,579 71,147 68,721 69,562 70,691 -3.58%
NOSH 115,384 120,285 117,931 120,588 118,484 119,934 119,815 -2.47%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.86% 0.04% -1.60% 1.65% 0.78% 1.65% 2.98% -
ROE -1.33% 0.06% -2.75% 2.91% 1.34% 2.73% 4.90% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 89.86 92.46 101.35 104.05 99.03 95.90 97.12 -5.04%
EPS -0.75 0.04 -1.60 1.72 0.76 1.58 2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.59 0.59 0.58 0.58 0.59 -1.13%
Adjusted Per Share Value based on latest NOSH - 119,900
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.62 10.32 11.09 11.64 10.88 10.67 10.79 -7.35%
EPS -0.08 0.00 -0.18 0.19 0.09 0.18 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0621 0.0658 0.0645 0.066 0.0637 0.0645 0.0656 -3.58%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.20 0.23 0.215 0.23 0.26 0.35 0.35 -
P/RPS 0.22 0.25 0.21 0.22 0.26 0.36 0.36 -27.96%
P/EPS -25.83 628.77 -13.26 13.37 33.54 22.08 12.10 -
EY -3.87 0.16 -7.54 7.48 2.98 4.53 8.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.36 0.39 0.45 0.60 0.59 -30.72%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 20/02/12 24/11/11 23/08/11 30/05/11 28/02/11 24/11/10 -
Price 0.20 0.26 0.24 0.26 0.25 0.26 0.34 -
P/RPS 0.22 0.28 0.24 0.25 0.25 0.27 0.35 -26.60%
P/EPS -25.83 710.78 -14.80 15.12 32.25 16.40 11.75 -
EY -3.87 0.14 -6.76 6.61 3.10 6.10 8.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.41 0.44 0.43 0.45 0.58 -29.93%

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