[SERNKOU] QoQ Cumulative Quarter Result on 31-Dec-2010

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- -26.88%
YoY- 686.73%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 29,882 115,015 107,556 115,015 87,276 59,658 31,238 -2.91%
PBT -17 2,369 -789 2,369 3,147 2,522 1,162 -
Tax -461 -468 1,631 -468 -547 -249 -254 48.73%
NP -478 1,901 842 1,901 2,600 2,273 908 -
-
NP to SH -478 1,901 842 1,901 2,600 2,273 908 -
-
Tax Rate - 19.76% - 19.76% 17.38% 9.87% 21.86% -
Total Cost 30,360 113,114 106,714 113,114 84,676 57,385 30,330 0.06%
-
Net Worth 69,579 71,147 68,721 69,562 70,691 70,956 68,099 1.44%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 69,579 71,147 68,721 69,562 70,691 70,956 68,099 1.44%
NOSH 117,931 120,588 118,484 119,934 119,815 120,264 119,473 -0.86%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.60% 1.65% 0.78% 1.65% 2.98% 3.81% 2.91% -
ROE -0.69% 2.67% 1.23% 2.73% 3.68% 3.20% 1.33% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.34 95.38 90.78 95.90 72.84 49.61 26.15 -2.07%
EPS -0.40 1.58 0.70 1.58 2.17 1.89 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.58 0.58 0.59 0.59 0.57 2.32%
Adjusted Per Share Value based on latest NOSH - 119,531
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.77 10.67 9.98 10.67 8.10 5.53 2.90 -3.00%
EPS -0.04 0.18 0.08 0.18 0.24 0.21 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.066 0.0637 0.0645 0.0656 0.0658 0.0632 1.36%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.215 0.23 0.26 0.35 0.35 0.26 0.31 -
P/RPS 0.85 0.24 0.29 0.36 0.48 0.52 1.19 -20.07%
P/EPS -53.04 14.59 36.59 22.08 16.13 13.76 40.79 -
EY -1.89 6.85 2.73 4.53 6.20 7.27 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.45 0.60 0.59 0.44 0.54 -23.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 30/05/11 28/02/11 24/11/10 23/08/10 21/05/10 -
Price 0.24 0.26 0.25 0.26 0.34 0.26 0.26 -
P/RPS 0.95 0.27 0.28 0.27 0.47 0.52 0.99 -2.70%
P/EPS -59.21 16.49 35.18 16.40 15.67 13.76 34.21 -
EY -1.69 6.06 2.84 6.10 6.38 7.27 2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.43 0.45 0.58 0.44 0.46 -7.37%

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