[SERNKOU] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24.86%
YoY- -44.14%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 115,646 109,136 124,035 121,360 114,534 110,400 135,927 -10.22%
PBT -4,592 -8,808 1,577 3,270 2,656 1,612 7,612 -
Tax -60 0 610 -658 -564 -436 -1,925 -90.11%
NP -4,652 -8,808 2,187 2,612 2,092 1,176 5,687 -
-
NP to SH -4,652 -8,808 2,187 2,612 2,092 1,176 5,687 -
-
Tax Rate - - -38.68% 20.12% 21.23% 27.05% 25.29% -
Total Cost 120,298 117,944 121,848 118,748 112,442 109,224 130,240 -5.16%
-
Net Worth 68,341 69,410 71,825 72,110 70,935 70,560 71,987 -3.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 2,999 -
Div Payout % - - - - - - 52.74% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 68,341 69,410 71,825 72,110 70,935 70,560 71,987 -3.40%
NOSH 119,896 119,673 119,709 120,184 120,229 117,600 119,978 -0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -4.02% -8.07% 1.76% 2.15% 1.83% 1.07% 4.18% -
ROE -6.81% -12.69% 3.04% 3.62% 2.95% 1.67% 7.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 96.45 91.19 103.61 100.98 95.26 93.88 113.29 -10.18%
EPS -3.88 -7.36 1.82 2.17 1.74 1.00 4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.57 0.58 0.60 0.60 0.59 0.60 0.60 -3.36%
Adjusted Per Share Value based on latest NOSH - 120,131
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.73 10.12 11.50 11.26 10.62 10.24 12.61 -10.21%
EPS -0.43 -0.82 0.20 0.24 0.19 0.11 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.0634 0.0644 0.0666 0.0669 0.0658 0.0654 0.0668 -3.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.22 0.22 0.28 0.32 0.37 0.37 0.38 -
P/RPS 0.23 0.24 0.27 0.32 0.39 0.39 0.34 -22.95%
P/EPS -5.67 -2.99 15.33 14.72 21.26 37.00 8.02 -
EY -17.64 -33.45 6.52 6.79 4.70 2.70 12.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.58 -
P/NAPS 0.39 0.38 0.47 0.53 0.63 0.62 0.63 -27.38%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 23/05/08 25/02/08 23/11/07 24/08/07 25/05/07 14/02/07 -
Price 0.25 0.31 0.31 0.29 0.35 0.37 0.38 -
P/RPS 0.26 0.34 0.30 0.29 0.37 0.39 0.34 -16.38%
P/EPS -6.44 -4.21 16.97 13.34 20.11 37.00 8.02 -
EY -15.52 -23.74 5.89 7.49 4.97 2.70 12.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.58 -
P/NAPS 0.44 0.53 0.52 0.48 0.59 0.62 0.63 -21.29%

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