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

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 27.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 134,262 140,612 134,341 124,841 88,771 53,137 27,318 189.35%
PBT 11,345 14,238 14,847 14,980 11,728 7,361 3,767 108.68%
Tax -2,352 -2,740 -2,998 -3,140 -2,460 -1,815 -865 94.93%
NP 8,993 11,498 11,849 11,840 9,268 5,546 2,902 112.70%
-
NP to SH 8,993 11,498 11,849 11,840 9,268 5,546 2,902 112.70%
-
Tax Rate 20.73% 19.24% 20.19% 20.96% 20.98% 24.66% 22.96% -
Total Cost 125,269 129,114 122,492 113,001 79,503 47,591 24,416 197.76%
-
Net Worth 68,682 66,541 66,691 0 0 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 2,248 - - - - - -
Div Payout % 25.00% 19.55% - - - - - -
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 0 0 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 6.70% 8.18% 8.82% 9.48% 10.44% 10.44% 10.62% -
ROE 13.09% 17.28% 17.77% 0.00% 0.00% 10.52% 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 111.43 156.37 149.06 138.82 98.74 64.51 215.10 -35.52%
EPS 7.46 12.79 13.15 13.17 10.31 6.73 22.85 -52.61%
DPS 1.87 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.74 0.74 0.00 0.00 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 12.45 13.04 12.46 11.58 8.23 4.93 2.53 189.59%
EPS 0.83 1.07 1.10 1.10 0.86 0.51 0.27 111.56%
DPS 0.21 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0637 0.0617 0.0619 0.00 0.00 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 0.50 0.58 0.61 0.66 0.88 1.64 0.00 -
P/EPS 7.50 7.04 6.92 6.99 8.44 15.74 0.00 -
EY 13.33 14.21 14.45 14.31 11.85 6.35 0.00 -
DY 3.33 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.22 1.23 0.00 0.00 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 - - -
Price 0.57 0.63 0.89 0.90 1.00 0.00 0.00 -
P/RPS 0.51 0.40 0.60 0.65 1.01 0.00 0.00 -
P/EPS 7.64 4.93 6.77 6.84 9.70 0.00 0.00 -
EY 13.09 20.30 14.77 14.63 10.31 0.00 0.00 -
DY 3.27 3.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 1.20 0.00 0.00 0.00 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