[SERNKOU] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Announcement Date
09-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 97,523 61,453 25,819 104,090 0 0 0 -
PBT 11,213 7,961 3,594 14,403 0 0 0 -
Tax -2,275 -1,595 -950 -13,539 0 0 0 -
NP 8,938 6,366 2,644 864 0 0 0 -
-
NP to SH 8,938 6,366 2,644 10,875 0 0 0 -
-
Tax Rate 20.29% 20.04% 26.43% 94.00% - - - -
Total Cost 88,585 55,087 23,175 103,226 0 0 0 -
-
Net Worth 62,093 58,656 52,715 31,208 0 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 62,093 58,656 52,715 31,208 0 0 0 -
NOSH 87,455 86,260 82,367 48,013 1 0 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.17% 10.36% 10.24% 0.83% 0.00% 0.00% 0.00% -
ROE 14.39% 10.85% 5.02% 34.85% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 111.51 71.24 31.35 216.79 0.00 0.00 0.00 -
EPS 10.22 7.38 3.21 22.65 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.68 0.64 0.65 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 12,700
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.05 5.70 2.39 9.65 0.00 0.00 0.00 -
EPS 0.83 0.59 0.25 1.01 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0544 0.0489 0.0289 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 - - - - -
Price 0.92 0.87 1.06 0.00 0.00 0.00 0.00 -
P/RPS 0.83 1.22 3.38 0.00 0.00 0.00 0.00 -
P/EPS 9.00 11.79 33.02 0.00 0.00 0.00 0.00 -
EY 11.11 8.48 3.03 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 1.30 1.28 1.66 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 14/09/04 08/07/04 09/02/04 09/02/04 - - -
Price 0.90 1.00 0.88 0.00 0.00 0.00 0.00 -
P/RPS 0.81 1.40 2.81 0.00 0.00 0.00 0.00 -
P/EPS 8.81 13.55 27.41 0.00 0.00 0.00 0.00 -
EY 11.36 7.38 3.65 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 1.27 1.47 1.38 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