[SERNKOU] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 34.75%
YoY- -72.59%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 59,658 31,238 93,424 67,578 42,550 16,916 111,706 -34.24%
PBT 2,522 1,162 -451 -834 -1,499 -829 -3,192 -
Tax -249 -254 127 -274 -199 -91 383 -
NP 2,273 908 -324 -1,108 -1,698 -920 -2,809 -
-
NP to SH 2,273 908 -324 -1,108 -1,698 -920 -2,809 -
-
Tax Rate 9.87% 21.86% - - - - - -
Total Cost 57,385 30,330 93,748 68,686 44,248 17,836 114,515 -36.99%
-
Net Worth 70,956 68,099 68,399 67,443 66,963 66,909 68,424 2.45%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 1,200 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 70,956 68,099 68,399 67,443 66,963 66,909 68,424 2.45%
NOSH 120,264 119,473 119,999 120,434 119,577 119,480 120,042 0.12%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.81% 2.91% -0.35% -1.64% -3.99% -5.44% -2.51% -
ROE 3.20% 1.33% -0.47% -1.64% -2.54% -1.38% -4.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.61 26.15 77.85 56.11 35.58 14.16 93.06 -34.32%
EPS 1.89 0.76 -0.27 -0.92 -1.42 -0.77 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.59 0.57 0.57 0.56 0.56 0.56 0.57 2.33%
Adjusted Per Share Value based on latest NOSH - 120,408
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.53 2.90 8.67 6.27 3.95 1.57 10.36 -34.27%
EPS 0.21 0.08 -0.03 -0.10 -0.16 -0.09 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.11 -
NAPS 0.0658 0.0632 0.0634 0.0626 0.0621 0.0621 0.0635 2.40%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.26 0.31 0.31 0.43 0.40 0.18 0.18 -
P/RPS 0.52 1.19 0.40 0.77 1.12 1.27 0.19 96.02%
P/EPS 13.76 40.79 -114.81 -46.74 -28.17 -23.38 -7.69 -
EY 7.27 2.45 -0.87 -2.14 -3.55 -4.28 -13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.44 0.54 0.54 0.77 0.71 0.32 0.32 23.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 21/05/10 24/02/10 30/11/09 12/08/09 22/05/09 27/02/09 -
Price 0.26 0.26 0.32 0.32 0.50 0.25 0.23 -
P/RPS 0.52 0.99 0.41 0.57 1.41 1.77 0.25 63.16%
P/EPS 13.76 34.21 -118.52 -34.78 -35.21 -32.47 -9.83 -
EY 7.27 2.92 -0.84 -2.88 -2.84 -3.08 -10.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
P/NAPS 0.44 0.46 0.56 0.57 0.89 0.45 0.40 6.57%

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