[SERNKOU] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 70.76%
YoY- 88.47%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 87,276 59,658 31,238 93,424 67,578 42,550 16,916 198.28%
PBT 3,147 2,522 1,162 -451 -834 -1,499 -829 -
Tax -547 -249 -254 127 -274 -199 -91 230.23%
NP 2,600 2,273 908 -324 -1,108 -1,698 -920 -
-
NP to SH 2,600 2,273 908 -324 -1,108 -1,698 -920 -
-
Tax Rate 17.38% 9.87% 21.86% - - - - -
Total Cost 84,676 57,385 30,330 93,748 68,686 44,248 17,836 182.20%
-
Net Worth 70,691 70,956 68,099 68,399 67,443 66,963 66,909 3.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 70,691 70,956 68,099 68,399 67,443 66,963 66,909 3.73%
NOSH 119,815 120,264 119,473 119,999 120,434 119,577 119,480 0.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.98% 3.81% 2.91% -0.35% -1.64% -3.99% -5.44% -
ROE 3.68% 3.20% 1.33% -0.47% -1.64% -2.54% -1.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 72.84 49.61 26.15 77.85 56.11 35.58 14.16 197.69%
EPS 2.17 1.89 0.76 -0.27 -0.92 -1.42 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.57 0.57 0.56 0.56 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 121,388
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.10 5.53 2.90 8.67 6.27 3.95 1.57 198.27%
EPS 0.24 0.21 0.08 -0.03 -0.10 -0.16 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0656 0.0658 0.0632 0.0634 0.0626 0.0621 0.0621 3.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.35 0.26 0.31 0.31 0.43 0.40 0.18 -
P/RPS 0.48 0.52 1.19 0.40 0.77 1.12 1.27 -47.69%
P/EPS 16.13 13.76 40.79 -114.81 -46.74 -28.17 -23.38 -
EY 6.20 7.27 2.45 -0.87 -2.14 -3.55 -4.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.44 0.54 0.54 0.77 0.71 0.32 50.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 23/08/10 21/05/10 24/02/10 30/11/09 12/08/09 22/05/09 -
Price 0.34 0.26 0.26 0.32 0.32 0.50 0.25 -
P/RPS 0.47 0.52 0.99 0.41 0.57 1.41 1.77 -58.65%
P/EPS 15.67 13.76 34.21 -118.52 -34.78 -35.21 -32.47 -
EY 6.38 7.27 2.92 -0.84 -2.88 -2.84 -3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.46 0.56 0.57 0.89 0.45 18.41%

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