[SERNKOU] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 13.18%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 30,732 29,284 32,090 36,818 36,070 35,634 25,819 12.30%
PBT 1,624 1,474 2,985 3,634 3,252 4,367 3,594 -41.08%
Tax 285 -257 -692 -723 -680 -645 -950 -
NP 1,909 1,217 2,293 2,911 2,572 3,722 2,644 -19.50%
-
NP to SH 1,909 1,217 2,293 2,911 2,572 3,722 2,644 -19.50%
-
Tax Rate -17.55% 17.44% 23.18% 19.90% 20.91% 14.77% 26.43% -
Total Cost 28,823 28,067 29,797 33,907 33,498 31,912 23,175 15.63%
-
Net Worth 69,636 68,682 66,541 66,691 63,850 61,134 52,715 20.37%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 2,248 - - - - -
Div Payout % - - 98.04% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 69,636 68,682 66,541 66,691 63,850 61,134 52,715 20.37%
NOSH 120,062 120,495 89,921 90,123 89,930 89,903 82,367 28.52%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.21% 4.16% 7.15% 7.91% 7.13% 10.45% 10.24% -
ROE 2.74% 1.77% 3.45% 4.36% 4.03% 6.09% 5.02% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 25.60 24.30 35.69 40.85 40.11 39.64 31.35 -12.62%
EPS 1.59 1.01 2.55 3.23 2.86 4.14 3.21 -37.37%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.74 0.74 0.71 0.68 0.64 -6.34%
Adjusted Per Share Value based on latest NOSH - 90,123
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.53 2.41 2.64 3.03 2.97 2.94 2.13 12.14%
EPS 0.16 0.10 0.19 0.24 0.21 0.31 0.22 -19.11%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.0574 0.0566 0.0548 0.055 0.0526 0.0504 0.0434 20.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.53 0.56 0.90 0.91 0.92 0.87 1.06 -
P/RPS 2.07 2.30 2.52 2.23 2.29 2.19 3.38 -27.86%
P/EPS 33.33 55.45 35.29 28.17 32.17 21.01 33.02 0.62%
EY 3.00 1.80 2.83 3.55 3.11 4.76 3.03 -0.66%
DY 0.00 0.00 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 1.22 1.23 1.30 1.28 1.66 -32.99%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 11/11/05 26/08/05 20/05/05 23/02/05 26/11/04 14/09/04 08/07/04 -
Price 0.49 0.57 0.63 0.89 0.90 1.00 0.88 -
P/RPS 1.91 2.35 1.77 2.18 2.24 2.52 2.81 -22.67%
P/EPS 30.82 56.44 24.71 27.55 31.47 24.15 27.41 8.12%
EY 3.24 1.77 4.05 3.63 3.18 4.14 3.65 -7.62%
DY 0.00 0.00 3.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 0.85 1.20 1.27 1.47 1.38 -28.15%

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