[SERNKOU] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -23.74%
YoY- 334.66%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 125,470 117,333 115,015 116,368 119,316 124,952 93,424 21.79%
PBT 2,584 -860 2,369 4,196 5,044 4,648 -451 -
Tax -510 1,779 -468 -729 -498 -1,016 127 -
NP 2,073 918 1,901 3,466 4,546 3,632 -324 -
-
NP to SH 2,073 918 1,901 3,466 4,546 3,632 -324 -
-
Tax Rate 19.74% - 19.76% 17.37% 9.87% 21.86% - -
Total Cost 123,397 116,415 113,114 112,901 114,770 121,320 93,748 20.16%
-
Net Worth 71,147 68,721 69,562 70,691 70,956 68,099 68,399 2.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 71,147 68,721 69,562 70,691 70,956 68,099 68,399 2.66%
NOSH 120,588 118,484 119,934 119,815 120,264 119,473 119,999 0.32%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.65% 0.78% 1.65% 2.98% 3.81% 2.91% -0.35% -
ROE 2.91% 1.34% 2.73% 4.90% 6.41% 5.33% -0.47% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 104.05 99.03 95.90 97.12 99.21 104.59 77.85 21.40%
EPS 1.72 0.76 1.58 2.89 3.78 3.04 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.58 0.59 0.59 0.57 0.57 2.33%
Adjusted Per Share Value based on latest NOSH - 121,481
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.64 10.88 10.67 10.79 11.07 11.59 8.67 21.76%
EPS 0.19 0.09 0.18 0.32 0.42 0.34 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.066 0.0637 0.0645 0.0656 0.0658 0.0632 0.0634 2.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.23 0.26 0.35 0.35 0.26 0.31 0.31 -
P/RPS 0.22 0.26 0.36 0.36 0.26 0.30 0.40 -32.94%
P/EPS 13.37 33.54 22.08 12.10 6.88 10.20 -114.81 -
EY 7.48 2.98 4.53 8.27 14.54 9.81 -0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.60 0.59 0.44 0.54 0.54 -19.55%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 28/02/11 24/11/10 23/08/10 21/05/10 24/02/10 -
Price 0.26 0.25 0.26 0.34 0.26 0.26 0.32 -
P/RPS 0.25 0.25 0.27 0.35 0.26 0.25 0.41 -28.15%
P/EPS 15.12 32.25 16.40 11.75 6.88 8.55 -118.52 -
EY 6.61 3.10 6.10 8.51 14.54 11.69 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.45 0.58 0.44 0.46 0.56 -14.88%

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