[SERNKOU] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 21.62%
YoY- -3.51%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 93,424 111,706 124,035 135,927 121,459 134,341 104,090 -1.78%
PBT -451 -3,192 1,577 7,612 8,030 14,847 14,403 -
Tax 127 383 610 -1,925 -2,136 -2,998 -13,539 -
NP -324 -2,809 2,187 5,687 5,894 11,849 864 -
-
NP to SH -324 -2,809 2,187 5,687 5,894 11,849 10,875 -
-
Tax Rate - - -38.68% 25.29% 26.60% 20.19% 94.00% -
Total Cost 93,748 114,515 121,848 130,240 115,565 122,492 103,226 -1.59%
-
Net Worth 68,399 68,424 71,825 71,987 70,832 65,180 31,208 13.95%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 1,200 - 2,999 3,001 - - -
Div Payout % - 0.00% - 52.74% 50.92% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 68,399 68,424 71,825 71,987 70,832 65,180 31,208 13.95%
NOSH 119,999 120,042 119,709 119,978 120,055 88,081 48,013 16.47%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -0.35% -2.51% 1.76% 4.18% 4.85% 8.82% 0.83% -
ROE -0.47% -4.11% 3.04% 7.90% 8.32% 18.18% 34.85% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 77.85 93.06 103.61 113.29 101.17 152.52 216.79 -15.67%
EPS -0.27 -2.34 1.82 4.74 4.91 9.87 22.65 -
DPS 0.00 1.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 0.57 0.57 0.60 0.60 0.59 0.74 0.65 -2.16%
Adjusted Per Share Value based on latest NOSH - 119,780
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.70 9.21 10.22 11.20 10.01 11.07 8.58 -1.78%
EPS -0.03 -0.23 0.18 0.47 0.49 0.98 0.90 -
DPS 0.00 0.10 0.00 0.25 0.25 0.00 0.00 -
NAPS 0.0564 0.0564 0.0592 0.0593 0.0584 0.0537 0.0257 13.98%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.31 0.18 0.28 0.38 0.45 0.91 0.00 -
P/RPS 0.40 0.19 0.27 0.34 0.44 0.60 0.00 -
P/EPS -114.81 -7.69 15.33 8.02 9.17 6.76 0.00 -
EY -0.87 -13.00 6.52 12.47 10.91 14.78 0.00 -
DY 0.00 5.56 0.00 6.58 5.56 0.00 0.00 -
P/NAPS 0.54 0.32 0.47 0.63 0.76 1.23 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 25/02/08 14/02/07 22/03/06 23/02/05 09/02/04 -
Price 0.32 0.23 0.31 0.38 0.50 0.89 0.00 -
P/RPS 0.41 0.25 0.30 0.34 0.49 0.58 0.00 -
P/EPS -118.52 -9.83 16.97 8.02 10.18 6.62 0.00 -
EY -0.84 -10.17 5.89 12.47 9.82 15.11 0.00 -
DY 0.00 4.35 0.00 6.58 5.00 0.00 0.00 -
P/NAPS 0.56 0.40 0.52 0.63 0.85 1.20 0.00 -

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