[SERNKOU] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.37%
YoY- -29.65%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 127,034 118,798 121,459 128,924 134,262 140,612 134,341 -3.66%
PBT 6,736 6,356 8,030 9,717 11,345 14,238 14,847 -41.04%
Tax -1,840 -1,694 -2,136 -1,387 -2,352 -2,740 -2,998 -27.84%
NP 4,896 4,662 5,894 8,330 8,993 11,498 11,849 -44.61%
-
NP to SH 4,896 4,662 5,894 8,330 8,993 11,498 11,849 -44.61%
-
Tax Rate 27.32% 26.65% 26.60% 14.27% 20.73% 19.24% 20.19% -
Total Cost 122,138 114,136 115,565 120,594 125,269 129,114 122,492 -0.19%
-
Net Worth 69,552 72,340 70,546 69,636 68,682 66,541 66,691 2.84%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,498 - - 2,248 2,248 2,248 - -
Div Payout % 30.62% - - 26.99% 25.00% 19.55% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 69,552 72,340 70,546 69,636 68,682 66,541 66,691 2.84%
NOSH 119,917 120,568 119,569 120,062 120,495 89,921 90,123 21.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.85% 3.92% 4.85% 6.46% 6.70% 8.18% 8.82% -
ROE 7.04% 6.44% 8.35% 11.96% 13.09% 17.28% 17.77% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 105.93 98.53 101.58 107.38 111.43 156.37 149.06 -20.41%
EPS 4.08 3.87 4.93 6.94 7.46 12.79 13.15 -54.26%
DPS 1.25 0.00 0.00 1.87 1.87 2.50 0.00 -
NAPS 0.58 0.60 0.59 0.58 0.57 0.74 0.74 -15.02%
Adjusted Per Share Value based on latest NOSH - 120,062
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.47 9.79 10.01 10.63 11.07 11.59 11.07 -3.65%
EPS 0.40 0.38 0.49 0.69 0.74 0.95 0.98 -45.06%
DPS 0.12 0.00 0.00 0.19 0.19 0.19 0.00 -
NAPS 0.0573 0.0596 0.0581 0.0574 0.0566 0.0548 0.055 2.77%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.49 0.50 0.45 0.53 0.56 0.90 0.91 -
P/RPS 0.46 0.51 0.44 0.49 0.50 0.58 0.61 -17.19%
P/EPS 12.00 12.93 9.13 7.64 7.50 7.04 6.92 44.48%
EY 8.33 7.73 10.95 13.09 13.33 14.21 14.45 -30.80%
DY 2.55 0.00 0.00 3.53 3.33 2.78 0.00 -
P/NAPS 0.84 0.83 0.76 0.91 0.98 1.22 1.23 -22.50%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 22/03/06 11/11/05 26/08/05 20/05/05 23/02/05 -
Price 0.48 0.50 0.50 0.49 0.57 0.63 0.89 -
P/RPS 0.45 0.51 0.49 0.46 0.51 0.40 0.60 -17.49%
P/EPS 11.76 12.93 10.14 7.06 7.64 4.93 6.77 44.64%
EY 8.51 7.73 9.86 14.16 13.09 20.30 14.77 -30.82%
DY 2.60 0.00 0.00 3.82 3.27 3.97 0.00 -
P/NAPS 0.83 0.83 0.85 0.84 1.00 0.85 1.20 -21.84%

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