[SERNKOU] QoQ Quarter Result on 30-Sep-2004 [#3]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -30.9%
YoY--%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 29,284 32,090 36,818 36,070 35,634 25,819 27,318 4.74%
PBT 1,474 2,985 3,634 3,252 4,367 3,594 3,767 -46.53%
Tax -257 -692 -723 -680 -645 -950 -2,896 -80.13%
NP 1,217 2,293 2,911 2,572 3,722 2,644 871 25.00%
-
NP to SH 1,217 2,293 2,911 2,572 3,722 2,644 2,902 -44.00%
-
Tax Rate 17.44% 23.18% 19.90% 20.91% 14.77% 26.43% 76.88% -
Total Cost 28,067 29,797 33,907 33,498 31,912 23,175 26,447 4.04%
-
Net Worth 68,682 66,541 66,691 63,850 61,134 52,715 8,255 311.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 2,248 - - - - - -
Div Payout % - 98.04% - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 68,682 66,541 66,691 63,850 61,134 52,715 8,255 311.12%
NOSH 120,495 89,921 90,123 89,930 89,903 82,367 12,700 348.78%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.16% 7.15% 7.91% 7.13% 10.45% 10.24% 3.19% -
ROE 1.77% 3.45% 4.36% 4.03% 6.09% 5.02% 35.15% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.30 35.69 40.85 40.11 39.64 31.35 215.10 -76.66%
EPS 1.01 2.55 3.23 2.86 4.14 3.21 22.85 -87.52%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.74 0.74 0.71 0.68 0.64 0.65 -8.39%
Adjusted Per Share Value based on latest NOSH - 89,930
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.72 2.98 3.42 3.35 3.31 2.39 2.53 4.95%
EPS 0.11 0.21 0.27 0.24 0.35 0.25 0.27 -45.07%
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0637 0.0617 0.0619 0.0592 0.0567 0.0489 0.0077 309.56%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.56 0.90 0.91 0.92 0.87 1.06 0.00 -
P/RPS 2.30 2.52 2.23 2.29 2.19 3.38 0.00 -
P/EPS 55.45 35.29 28.17 32.17 21.01 33.02 0.00 -
EY 1.80 2.83 3.55 3.11 4.76 3.03 0.00 -
DY 0.00 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.22 1.23 1.30 1.28 1.66 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 20/05/05 23/02/05 26/11/04 14/09/04 08/07/04 09/02/04 -
Price 0.57 0.63 0.89 0.90 1.00 0.88 0.00 -
P/RPS 2.35 1.77 2.18 2.24 2.52 2.81 0.00 -
P/EPS 56.44 24.71 27.55 31.47 24.15 27.41 0.00 -
EY 1.77 4.05 3.63 3.18 4.14 3.65 0.00 -
DY 0.00 3.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 1.20 1.27 1.47 1.38 0.00 -

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