[SERNKOU] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 39.61%
YoY- -35.28%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 57,267 27,600 135,927 103,466 66,949 29,429 121,459 -39.50%
PBT 1,328 403 7,612 4,464 3,165 1,311 8,030 -69.96%
Tax -282 -109 -1,925 -957 -653 -250 -2,136 -74.16%
NP 1,046 294 5,687 3,507 2,512 1,061 5,894 -68.51%
-
NP to SH 1,046 294 5,687 3,507 2,512 1,061 5,894 -68.51%
-
Tax Rate 21.23% 27.05% 25.29% 21.44% 20.63% 19.07% 26.60% -
Total Cost 56,221 27,306 130,240 99,959 64,437 28,368 115,565 -38.22%
-
Net Worth 70,935 70,560 71,987 70,860 69,711 72,340 70,832 0.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,999 1,501 1,502 - 3,001 -
Div Payout % - - 52.74% 42.81% 59.81% - 50.92% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 70,935 70,560 71,987 70,860 69,711 72,340 70,832 0.09%
NOSH 120,229 117,600 119,978 120,102 120,191 120,568 120,055 0.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.83% 1.07% 4.18% 3.39% 3.75% 3.61% 4.85% -
ROE 1.47% 0.42% 7.90% 4.95% 3.60% 1.47% 8.32% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.63 23.47 113.29 86.15 55.70 24.41 101.17 -39.56%
EPS 0.87 0.25 4.74 2.92 2.09 0.88 4.91 -68.55%
DPS 0.00 0.00 2.50 1.25 1.25 0.00 2.50 -
NAPS 0.59 0.60 0.60 0.59 0.58 0.60 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 119,879
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.72 2.27 11.20 8.53 5.52 2.43 10.01 -39.50%
EPS 0.09 0.02 0.47 0.29 0.21 0.09 0.49 -67.78%
DPS 0.00 0.00 0.25 0.12 0.12 0.00 0.25 -
NAPS 0.0585 0.0582 0.0593 0.0584 0.0575 0.0596 0.0584 0.11%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.37 0.37 0.38 0.48 0.49 0.50 0.45 -
P/RPS 0.78 1.58 0.34 0.56 0.88 2.05 0.44 46.62%
P/EPS 42.53 148.00 8.02 16.44 23.44 56.82 9.17 178.89%
EY 2.35 0.68 12.47 6.08 4.27 1.76 10.91 -64.16%
DY 0.00 0.00 6.58 2.60 2.55 0.00 5.56 -
P/NAPS 0.63 0.62 0.63 0.81 0.84 0.83 0.76 -11.78%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 14/02/07 24/11/06 25/08/06 26/05/06 22/03/06 -
Price 0.35 0.37 0.38 0.45 0.48 0.50 0.50 -
P/RPS 0.73 1.58 0.34 0.52 0.86 2.05 0.49 30.53%
P/EPS 40.23 148.00 8.02 15.41 22.97 56.82 10.18 150.58%
EY 2.49 0.68 12.47 6.49 4.35 1.76 9.82 -60.03%
DY 0.00 0.00 6.58 2.78 2.60 0.00 5.00 -
P/NAPS 0.59 0.62 0.63 0.76 0.83 0.83 0.85 -21.65%

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