[SERNKOU] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 77.89%
YoY- -58.36%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 119,316 85,100 115,646 114,534 133,898 122,748 122,906 -0.49%
PBT 5,044 -2,998 -4,592 2,656 6,330 8,918 15,922 -17.42%
Tax -498 -398 -60 -564 -1,306 -1,898 -3,190 -26.61%
NP 4,546 -3,396 -4,652 2,092 5,024 7,020 12,732 -15.76%
-
NP to SH 4,546 -3,396 -4,652 2,092 5,024 7,020 12,732 -15.76%
-
Tax Rate 9.87% - - 21.23% 20.63% 21.28% 20.04% -
Total Cost 114,770 88,496 120,298 112,442 128,874 115,728 110,174 0.68%
-
Net Worth 70,956 66,963 68,341 70,935 69,711 68,283 58,656 3.22%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 3,004 - - -
Div Payout % - - - - 59.81% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 70,956 66,963 68,341 70,935 69,711 68,283 58,656 3.22%
NOSH 120,264 119,577 119,896 120,229 120,191 119,795 86,260 5.69%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.81% -3.99% -4.02% 1.83% 3.75% 5.72% 10.36% -
ROE 6.41% -5.07% -6.81% 2.95% 7.21% 10.28% 21.71% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 99.21 71.17 96.45 95.26 111.40 102.46 142.48 -5.85%
EPS 3.78 -2.84 -3.88 1.74 4.18 5.86 14.76 -20.30%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.59 0.56 0.57 0.59 0.58 0.57 0.68 -2.33%
Adjusted Per Share Value based on latest NOSH - 119,365
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 11.07 7.89 10.73 10.62 12.42 11.39 11.40 -0.48%
EPS 0.42 -0.31 -0.43 0.19 0.47 0.65 1.18 -15.80%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.0658 0.0621 0.0634 0.0658 0.0647 0.0633 0.0544 3.22%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.26 0.40 0.22 0.37 0.49 0.56 0.87 -
P/RPS 0.26 0.56 0.23 0.39 0.44 0.55 0.61 -13.24%
P/EPS 6.88 -14.08 -5.67 21.26 11.72 9.56 5.89 2.62%
EY 14.54 -7.10 -17.64 4.70 8.53 10.46 16.97 -2.54%
DY 0.00 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 0.44 0.71 0.39 0.63 0.84 0.98 1.28 -16.29%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 12/08/09 25/08/08 24/08/07 25/08/06 26/08/05 14/09/04 -
Price 0.26 0.50 0.25 0.35 0.48 0.57 1.00 -
P/RPS 0.26 0.70 0.26 0.37 0.43 0.56 0.70 -15.20%
P/EPS 6.88 -17.61 -6.44 20.11 11.48 9.73 6.78 0.24%
EY 14.54 -5.68 -15.52 4.97 8.71 10.28 14.76 -0.24%
DY 0.00 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.44 0.89 0.44 0.59 0.83 1.00 1.47 -18.20%

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