[SERNKOU] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
16-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 81.6%
YoY- -132.77%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 85,100 67,664 111,706 118,165 115,646 109,136 124,035 -22.22%
PBT -2,998 -3,316 -3,192 -626 -4,592 -8,808 1,577 -
Tax -398 -364 383 -229 -60 0 610 -
NP -3,396 -3,680 -2,809 -856 -4,652 -8,808 2,187 -
-
NP to SH -3,396 -3,680 -2,809 -856 -4,652 -8,808 2,187 -
-
Tax Rate - - - - - - -38.68% -
Total Cost 88,496 71,344 114,515 119,021 120,298 117,944 121,848 -19.21%
-
Net Worth 66,963 66,909 68,424 70,144 68,341 69,410 71,825 -4.56%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 1,200 1,585 - - - -
Div Payout % - - 0.00% 0.00% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 66,963 66,909 68,424 70,144 68,341 69,410 71,825 -4.56%
NOSH 119,577 119,480 120,042 118,888 119,896 119,673 119,709 -0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -3.99% -5.44% -2.51% -0.72% -4.02% -8.07% 1.76% -
ROE -5.07% -5.50% -4.11% -1.22% -6.81% -12.69% 3.04% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 71.17 56.63 93.06 99.39 96.45 91.19 103.61 -22.16%
EPS -2.84 -3.08 -2.34 -0.72 -3.88 -7.36 1.82 -
DPS 0.00 0.00 1.00 1.33 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.57 0.59 0.57 0.58 0.60 -4.49%
Adjusted Per Share Value based on latest NOSH - 120,357
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.89 6.28 10.36 10.96 10.73 10.12 11.50 -22.22%
EPS -0.31 -0.34 -0.26 -0.08 -0.43 -0.82 0.20 -
DPS 0.00 0.00 0.11 0.15 0.00 0.00 0.00 -
NAPS 0.0621 0.0621 0.0635 0.0651 0.0634 0.0644 0.0666 -4.56%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.40 0.18 0.18 0.45 0.22 0.22 0.28 -
P/RPS 0.56 0.32 0.19 0.45 0.23 0.24 0.27 62.70%
P/EPS -14.08 -5.84 -7.69 -62.50 -5.67 -2.99 15.33 -
EY -7.10 -17.11 -13.00 -1.60 -17.64 -33.45 6.52 -
DY 0.00 0.00 5.56 2.96 0.00 0.00 0.00 -
P/NAPS 0.71 0.32 0.32 0.76 0.39 0.38 0.47 31.68%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 22/05/09 27/02/09 16/12/08 25/08/08 23/05/08 25/02/08 -
Price 0.50 0.25 0.23 0.16 0.25 0.31 0.31 -
P/RPS 0.70 0.44 0.25 0.16 0.26 0.34 0.30 76.01%
P/EPS -17.61 -8.12 -9.83 -22.22 -6.44 -4.21 16.97 -
EY -5.68 -12.32 -10.17 -4.50 -15.52 -23.74 5.89 -
DY 0.00 0.00 4.35 8.33 0.00 0.00 0.00 -
P/NAPS 0.89 0.45 0.40 0.27 0.44 0.53 0.52 43.13%

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