[SERNKOU] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24.86%
YoY- -44.14%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 116,368 90,104 118,165 121,360 137,954 122,808 130,030 -1.83%
PBT 4,196 -1,112 -626 3,270 5,952 8,110 14,950 -19.07%
Tax -729 -365 -229 -658 -1,276 -885 -3,033 -21.14%
NP 3,466 -1,477 -856 2,612 4,676 7,225 11,917 -18.59%
-
NP to SH 3,466 -1,477 -856 2,612 4,676 7,225 11,917 -18.59%
-
Tax Rate 17.37% - - 20.12% 21.44% 10.91% 20.29% -
Total Cost 112,901 91,581 119,021 118,748 133,278 115,582 118,113 -0.74%
-
Net Worth 70,691 67,443 70,144 72,110 70,860 69,535 62,093 2.18%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 1,585 - 2,001 3,996 - -
Div Payout % - - 0.00% - 42.81% 55.31% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 70,691 67,443 70,144 72,110 70,860 69,535 62,093 2.18%
NOSH 119,815 120,434 118,888 120,184 120,102 119,889 87,455 5.38%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.98% -1.64% -0.72% 2.15% 3.39% 5.88% 9.17% -
ROE 4.90% -2.19% -1.22% 3.62% 6.60% 10.39% 19.19% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 97.12 74.82 99.39 100.98 114.86 102.43 148.68 -6.84%
EPS 2.89 -1.23 -0.72 2.17 3.89 6.03 13.63 -22.77%
DPS 0.00 0.00 1.33 0.00 1.67 3.33 0.00 -
NAPS 0.59 0.56 0.59 0.60 0.59 0.58 0.71 -3.03%
Adjusted Per Share Value based on latest NOSH - 120,131
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.79 8.36 10.96 11.26 12.80 11.39 12.06 -1.83%
EPS 0.32 -0.14 -0.08 0.24 0.43 0.67 1.11 -18.71%
DPS 0.00 0.00 0.15 0.00 0.19 0.37 0.00 -
NAPS 0.0656 0.0626 0.0651 0.0669 0.0657 0.0645 0.0576 2.19%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.35 0.43 0.45 0.32 0.48 0.53 0.92 -
P/RPS 0.36 0.57 0.45 0.32 0.42 0.52 0.62 -8.65%
P/EPS 12.10 -35.05 -62.50 14.72 12.33 8.79 6.75 10.21%
EY 8.27 -2.85 -1.60 6.79 8.11 11.37 14.81 -9.25%
DY 0.00 0.00 2.96 0.00 3.47 6.29 0.00 -
P/NAPS 0.59 0.77 0.76 0.53 0.81 0.91 1.30 -12.33%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 30/11/09 16/12/08 23/11/07 24/11/06 11/11/05 26/11/04 -
Price 0.34 0.32 0.16 0.29 0.45 0.49 0.90 -
P/RPS 0.35 0.43 0.16 0.29 0.39 0.48 0.61 -8.83%
P/EPS 11.75 -26.09 -22.22 13.34 11.56 8.13 6.60 10.08%
EY 8.51 -3.83 -4.50 7.49 8.65 12.30 15.14 -9.15%
DY 0.00 0.00 8.33 0.00 3.70 6.80 0.00 -
P/NAPS 0.58 0.57 0.27 0.48 0.76 0.84 1.27 -12.24%

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