[SERNKOU] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
09-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 61,453 25,819 104,090 0 0 0 0 -
PBT 7,961 3,594 14,403 0 0 0 0 -
Tax -1,595 -950 -13,539 0 0 0 0 -
NP 6,366 2,644 864 0 0 0 0 -
-
NP to SH 6,366 2,644 10,875 0 0 0 0 -
-
Tax Rate 20.04% 26.43% 94.00% - - - - -
Total Cost 55,087 23,175 103,226 0 0 0 0 -
-
Net Worth 58,656 52,715 31,208 0 0 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 58,656 52,715 31,208 0 0 0 0 -
NOSH 86,260 82,367 48,013 1 0 0 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.36% 10.24% 0.83% 0.00% 0.00% 0.00% 0.00% -
ROE 10.85% 5.02% 34.85% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 71.24 31.35 216.79 0.00 0.00 0.00 0.00 -
EPS 7.38 3.21 22.65 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.64 0.65 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.70 2.39 9.65 0.00 0.00 0.00 0.00 -
EPS 0.59 0.25 1.01 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0544 0.0489 0.0289 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 - - - - - -
Price 0.87 1.06 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.22 3.38 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.79 33.02 0.00 0.00 0.00 0.00 0.00 -
EY 8.48 3.03 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.66 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 14/09/04 08/07/04 09/02/04 09/02/04 - - - -
Price 1.00 0.88 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.40 2.81 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.55 27.41 0.00 0.00 0.00 0.00 0.00 -
EY 7.38 3.65 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.38 0.00 0.00 0.00 0.00 0.00 -

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