[SERNKOU] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -200.69%
YoY- -848.98%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 111,706 88,624 57,823 27,284 124,035 91,020 57,267 55.80%
PBT -3,192 -470 -2,296 -2,202 1,577 2,453 1,328 -
Tax 383 -172 -30 0 610 -494 -282 -
NP -2,809 -642 -2,326 -2,202 2,187 1,959 1,046 -
-
NP to SH -2,809 -642 -2,326 -2,202 2,187 1,959 1,046 -
-
Tax Rate - - - - -38.68% 20.14% 21.23% -
Total Cost 114,515 89,266 60,149 29,486 121,848 89,061 56,221 60.33%
-
Net Worth 68,424 70,144 68,341 69,410 71,825 72,110 70,935 -2.36%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,200 1,188 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 68,424 70,144 68,341 69,410 71,825 72,110 70,935 -2.36%
NOSH 120,042 118,888 119,896 119,673 119,709 120,184 120,229 -0.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.51% -0.72% -4.02% -8.07% 1.76% 2.15% 1.83% -
ROE -4.11% -0.92% -3.40% -3.17% 3.04% 2.72% 1.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 93.06 74.54 48.23 22.80 103.61 75.73 47.63 55.96%
EPS -2.34 -0.54 -1.94 -1.84 1.82 1.63 0.87 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.59 0.57 0.58 0.60 0.60 0.59 -2.26%
Adjusted Per Share Value based on latest NOSH - 119,673
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.36 8.22 5.36 2.53 11.50 8.44 5.31 55.82%
EPS -0.26 -0.06 -0.22 -0.20 0.20 0.18 0.10 -
DPS 0.11 0.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0635 0.0651 0.0634 0.0644 0.0666 0.0669 0.0658 -2.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.18 0.45 0.22 0.22 0.28 0.32 0.37 -
P/RPS 0.19 0.60 0.46 0.96 0.27 0.42 0.78 -60.82%
P/EPS -7.69 -83.33 -11.34 -11.96 15.33 19.63 42.53 -
EY -13.00 -1.20 -8.82 -8.36 6.52 5.09 2.35 -
DY 5.56 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.76 0.39 0.38 0.47 0.53 0.63 -36.20%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 16/12/08 25/08/08 23/05/08 25/02/08 23/11/07 24/08/07 -
Price 0.23 0.16 0.25 0.31 0.31 0.29 0.35 -
P/RPS 0.25 0.21 0.52 1.36 0.30 0.38 0.73 -50.89%
P/EPS -9.83 -29.63 -12.89 -16.85 16.97 17.79 40.23 -
EY -10.17 -3.38 -7.76 -5.94 5.89 5.62 2.49 -
DY 4.35 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.44 0.53 0.52 0.48 0.59 -22.73%

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