[SERNKOU] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 11.64%
YoY- -61.54%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 88,624 57,823 27,284 124,035 91,020 57,267 27,600 117.18%
PBT -470 -2,296 -2,202 1,577 2,453 1,328 403 -
Tax -172 -30 0 610 -494 -282 -109 35.42%
NP -642 -2,326 -2,202 2,187 1,959 1,046 294 -
-
NP to SH -642 -2,326 -2,202 2,187 1,959 1,046 294 -
-
Tax Rate - - - -38.68% 20.14% 21.23% 27.05% -
Total Cost 89,266 60,149 29,486 121,848 89,061 56,221 27,306 119.79%
-
Net Worth 70,144 68,341 69,410 71,825 72,110 70,935 70,560 -0.39%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,188 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 70,144 68,341 69,410 71,825 72,110 70,935 70,560 -0.39%
NOSH 118,888 119,896 119,673 119,709 120,184 120,229 117,600 0.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -0.72% -4.02% -8.07% 1.76% 2.15% 1.83% 1.07% -
ROE -0.92% -3.40% -3.17% 3.04% 2.72% 1.47% 0.42% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 74.54 48.23 22.80 103.61 75.73 47.63 23.47 115.61%
EPS -0.54 -1.94 -1.84 1.82 1.63 0.87 0.25 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.58 0.60 0.60 0.59 0.60 -1.11%
Adjusted Per Share Value based on latest NOSH - 125,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.22 5.36 2.53 11.50 8.44 5.31 2.56 117.18%
EPS -0.06 -0.22 -0.20 0.20 0.18 0.10 0.03 -
DPS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0634 0.0644 0.0666 0.0669 0.0658 0.0654 -0.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.45 0.22 0.22 0.28 0.32 0.37 0.37 -
P/RPS 0.60 0.46 0.96 0.27 0.42 0.78 1.58 -47.46%
P/EPS -83.33 -11.34 -11.96 15.33 19.63 42.53 148.00 -
EY -1.20 -8.82 -8.36 6.52 5.09 2.35 0.68 -
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.39 0.38 0.47 0.53 0.63 0.62 14.49%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 16/12/08 25/08/08 23/05/08 25/02/08 23/11/07 24/08/07 25/05/07 -
Price 0.16 0.25 0.31 0.31 0.29 0.35 0.37 -
P/RPS 0.21 0.52 1.36 0.30 0.38 0.73 1.58 -73.86%
P/EPS -29.63 -12.89 -16.85 16.97 17.79 40.23 148.00 -
EY -3.38 -7.76 -5.94 5.89 5.62 2.49 0.68 -
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.44 0.53 0.52 0.48 0.59 0.62 -42.45%

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