[SERNKOU] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 62.16%
YoY- -3.51%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 91,020 57,267 27,600 135,927 103,466 66,949 29,429 112.13%
PBT 2,453 1,328 403 7,612 4,464 3,165 1,311 51.78%
Tax -494 -282 -109 -1,925 -957 -653 -250 57.40%
NP 1,959 1,046 294 5,687 3,507 2,512 1,061 50.44%
-
NP to SH 1,959 1,046 294 5,687 3,507 2,512 1,061 50.44%
-
Tax Rate 20.14% 21.23% 27.05% 25.29% 21.44% 20.63% 19.07% -
Total Cost 89,061 56,221 27,306 130,240 99,959 64,437 28,368 114.25%
-
Net Worth 72,110 70,935 70,560 71,987 70,860 69,711 72,340 -0.21%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,999 1,501 1,502 - -
Div Payout % - - - 52.74% 42.81% 59.81% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 72,110 70,935 70,560 71,987 70,860 69,711 72,340 -0.21%
NOSH 120,184 120,229 117,600 119,978 120,102 120,191 120,568 -0.21%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.15% 1.83% 1.07% 4.18% 3.39% 3.75% 3.61% -
ROE 2.72% 1.47% 0.42% 7.90% 4.95% 3.60% 1.47% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 75.73 47.63 23.47 113.29 86.15 55.70 24.41 112.56%
EPS 1.63 0.87 0.25 4.74 2.92 2.09 0.88 50.76%
DPS 0.00 0.00 0.00 2.50 1.25 1.25 0.00 -
NAPS 0.60 0.59 0.60 0.60 0.59 0.58 0.60 0.00%
Adjusted Per Share Value based on latest NOSH - 119,780
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.44 5.31 2.56 12.61 9.60 6.21 2.73 112.07%
EPS 0.18 0.10 0.03 0.53 0.33 0.23 0.10 47.91%
DPS 0.00 0.00 0.00 0.28 0.14 0.14 0.00 -
NAPS 0.0669 0.0658 0.0654 0.0668 0.0657 0.0647 0.0671 -0.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.32 0.37 0.37 0.38 0.48 0.49 0.50 -
P/RPS 0.42 0.78 1.58 0.34 0.56 0.88 2.05 -65.21%
P/EPS 19.63 42.53 148.00 8.02 16.44 23.44 56.82 -50.73%
EY 5.09 2.35 0.68 12.47 6.08 4.27 1.76 102.85%
DY 0.00 0.00 0.00 6.58 2.60 2.55 0.00 -
P/NAPS 0.53 0.63 0.62 0.63 0.81 0.84 0.83 -25.82%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 25/05/07 14/02/07 24/11/06 25/08/06 26/05/06 -
Price 0.29 0.35 0.37 0.38 0.45 0.48 0.50 -
P/RPS 0.38 0.73 1.58 0.34 0.52 0.86 2.05 -67.45%
P/EPS 17.79 40.23 148.00 8.02 15.41 22.97 56.82 -53.85%
EY 5.62 2.49 0.68 12.47 6.49 4.35 1.76 116.69%
DY 0.00 0.00 0.00 6.58 2.78 2.60 0.00 -
P/NAPS 0.48 0.59 0.62 0.63 0.76 0.83 0.83 -30.56%

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