[SERNKOU] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 88.47%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 109,473 87,049 104,424 93,424 111,706 124,035 135,927 -2.51%
PBT 2,672 -804 -3,409 -451 -3,192 1,577 7,612 -11.58%
Tax -519 889 -508 127 383 610 -1,925 -14.28%
NP 2,153 85 -3,917 -324 -2,809 2,187 5,687 -10.79%
-
NP to SH 2,153 86 -3,917 -324 -2,809 2,187 5,687 -10.79%
-
Tax Rate 19.42% - - - - -38.68% 25.29% -
Total Cost 107,320 86,964 108,341 93,748 114,515 121,848 130,240 -2.25%
-
Net Worth 63,599 61,928 61,278 68,399 68,424 71,825 71,987 -1.44%
Dividend
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 1,200 - 2,999 -
Div Payout % - - - - 0.00% - 52.74% -
Equity
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 63,599 61,928 61,278 68,399 68,424 71,825 71,987 -1.44%
NOSH 120,000 121,428 120,000 119,999 120,042 119,709 119,978 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.97% 0.10% -3.75% -0.35% -2.51% 1.76% 4.18% -
ROE 3.39% 0.14% -6.39% -0.47% -4.11% 3.04% 7.90% -
Per Share
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 91.23 71.69 86.91 77.85 93.06 103.61 113.29 -2.51%
EPS 1.79 0.07 -3.26 -0.27 -2.34 1.82 4.74 -10.82%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 2.50 -
NAPS 0.53 0.51 0.51 0.57 0.57 0.60 0.60 -1.44%
Adjusted Per Share Value based on latest NOSH - 121,388
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.15 8.07 9.69 8.67 10.36 11.50 12.61 -2.52%
EPS 0.20 0.01 -0.36 -0.03 -0.26 0.20 0.53 -10.83%
DPS 0.00 0.00 0.00 0.00 0.11 0.00 0.28 -
NAPS 0.059 0.0574 0.0568 0.0634 0.0635 0.0666 0.0668 -1.44%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/06/15 30/06/14 28/06/13 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.525 0.32 0.195 0.31 0.18 0.28 0.38 -
P/RPS 0.58 0.45 0.22 0.40 0.19 0.27 0.34 6.48%
P/EPS 29.26 451.83 -5.98 -114.81 -7.69 15.33 8.02 16.44%
EY 3.42 0.22 -16.72 -0.87 -13.00 6.52 12.47 -14.11%
DY 0.00 0.00 0.00 0.00 5.56 0.00 6.58 -
P/NAPS 0.99 0.63 0.38 0.54 0.32 0.47 0.63 5.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/08/15 26/08/14 30/08/13 24/02/10 27/02/09 25/02/08 14/02/07 -
Price 0.61 0.395 0.18 0.32 0.23 0.31 0.38 -
P/RPS 0.67 0.55 0.21 0.41 0.25 0.30 0.34 8.30%
P/EPS 34.00 557.72 -5.52 -118.52 -9.83 16.97 8.02 18.51%
EY 2.94 0.18 -18.11 -0.84 -10.17 5.89 12.47 -15.63%
DY 0.00 0.00 0.00 0.00 4.35 0.00 6.58 -
P/NAPS 1.15 0.77 0.35 0.56 0.40 0.52 0.63 7.33%

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