[SERNKOU] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -13.49%
YoY- 5.53%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 124,023 123,481 126,245 134,098 135,927 132,819 127,034 -1.58%
PBT 1,577 5,601 5,775 6,704 7,612 6,411 6,736 -61.91%
Tax 609 -1,462 -1,554 -1,784 -1,925 -2,429 -1,840 -
NP 2,186 4,139 4,221 4,920 5,687 3,982 4,896 -41.49%
-
NP to SH 2,186 4,139 4,221 4,920 5,687 3,982 4,896 -41.49%
-
Tax Rate -38.62% 26.10% 26.91% 26.61% 25.29% 37.89% 27.32% -
Total Cost 121,837 119,342 122,024 129,178 130,240 128,837 122,138 -0.16%
-
Net Worth 75,000 72,078 70,425 70,560 71,868 70,728 69,552 5.14%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 1,497 1,497 2,996 2,996 1,498 1,498 -
Div Payout % - 36.17% 35.47% 60.90% 52.69% 37.64% 30.62% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 75,000 72,078 70,425 70,560 71,868 70,728 69,552 5.14%
NOSH 125,000 120,131 119,365 117,600 119,780 119,879 119,917 2.79%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.76% 3.35% 3.34% 3.67% 4.18% 3.00% 3.85% -
ROE 2.91% 5.74% 5.99% 6.97% 7.91% 5.63% 7.04% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 99.22 102.79 105.76 114.03 113.48 110.79 105.93 -4.25%
EPS 1.75 3.45 3.54 4.18 4.75 3.32 4.08 -43.03%
DPS 0.00 1.25 1.25 2.50 2.50 1.25 1.25 -
NAPS 0.60 0.60 0.59 0.60 0.60 0.59 0.58 2.27%
Adjusted Per Share Value based on latest NOSH - 117,600
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.22 10.18 10.40 11.05 11.20 10.95 10.47 -1.59%
EPS 0.18 0.34 0.35 0.41 0.47 0.33 0.40 -41.19%
DPS 0.00 0.12 0.12 0.25 0.25 0.12 0.12 -
NAPS 0.0618 0.0594 0.058 0.0582 0.0592 0.0583 0.0573 5.15%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.28 0.32 0.37 0.37 0.38 0.48 0.49 -
P/RPS 0.28 0.31 0.35 0.32 0.33 0.43 0.46 -28.11%
P/EPS 16.01 9.29 10.46 8.84 8.00 14.45 12.00 21.12%
EY 6.25 10.77 9.56 11.31 12.49 6.92 8.33 -17.38%
DY 0.00 3.89 3.38 6.76 6.58 2.60 2.55 -
P/NAPS 0.47 0.53 0.63 0.62 0.63 0.81 0.84 -32.02%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 23/11/07 24/08/07 25/05/07 14/02/07 24/11/06 25/08/06 -
Price 0.31 0.29 0.35 0.37 0.38 0.45 0.48 -
P/RPS 0.31 0.28 0.33 0.32 0.33 0.41 0.45 -21.94%
P/EPS 17.73 8.42 9.90 8.84 8.00 13.55 11.76 31.38%
EY 5.64 11.88 10.10 11.31 12.49 7.38 8.51 -23.92%
DY 0.00 4.30 3.57 6.76 6.58 2.78 2.60 -
P/NAPS 0.52 0.48 0.59 0.62 0.63 0.76 0.83 -26.71%

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