[SERNKOU] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -31.01%
YoY- 58.22%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 94,984 119,528 124,952 67,664 109,136 110,400 117,716 -3.24%
PBT -2,924 -68 4,648 -3,316 -8,808 1,612 5,244 -
Tax 260 -1,844 -1,016 -364 0 -436 -1,000 -
NP -2,664 -1,912 3,632 -3,680 -8,808 1,176 4,244 -
-
NP to SH -2,664 -1,912 3,632 -3,680 -8,808 1,176 4,244 -
-
Tax Rate - - 21.86% - - 27.05% 19.07% -
Total Cost 97,648 121,440 121,320 71,344 117,944 109,224 113,472 -2.28%
-
Net Worth 64,800 69,579 68,099 66,909 69,410 70,560 72,340 -1.67%
Dividend
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 64,800 69,579 68,099 66,909 69,410 70,560 72,340 -1.67%
NOSH 120,000 117,931 119,473 119,480 119,673 117,600 120,568 -0.07%
Ratio Analysis
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -2.80% -1.60% 2.91% -5.44% -8.07% 1.07% 3.61% -
ROE -4.11% -2.75% 5.33% -5.50% -12.69% 1.67% 5.87% -
Per Share
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 79.15 101.35 104.59 56.63 91.19 93.88 97.63 -3.17%
EPS -2.24 -1.60 3.04 -3.08 -7.36 1.00 3.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.59 0.57 0.56 0.58 0.60 0.60 -1.60%
Adjusted Per Share Value based on latest NOSH - 119,480
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.81 11.09 11.59 6.28 10.12 10.24 10.92 -3.24%
EPS -0.25 -0.18 0.34 -0.34 -0.82 0.11 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0645 0.0632 0.0621 0.0644 0.0654 0.0671 -1.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.21 0.215 0.31 0.18 0.22 0.37 0.50 -
P/RPS 0.27 0.21 0.30 0.32 0.24 0.39 0.51 -9.31%
P/EPS -9.46 -13.26 10.20 -5.84 -2.99 37.00 14.20 -
EY -10.57 -7.54 9.81 -17.11 -33.45 2.70 7.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.54 0.32 0.38 0.62 0.83 -10.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 27/11/12 24/11/11 21/05/10 22/05/09 23/05/08 25/05/07 26/05/06 -
Price 0.20 0.24 0.26 0.25 0.31 0.37 0.50 -
P/RPS 0.25 0.24 0.25 0.44 0.34 0.39 0.51 -10.37%
P/EPS -9.01 -14.80 8.55 -8.12 -4.21 37.00 14.20 -
EY -11.10 -6.76 11.69 -12.32 -23.74 2.70 7.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.46 0.45 0.53 0.62 0.83 -11.67%

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