[SERNKOU] YoY Cumulative 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- 87.28%
YoY- -44.14%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 87,276 67,578 88,624 91,020 103,466 92,106 97,523 -1.83%
PBT 3,147 -834 -470 2,453 4,464 6,083 11,213 -19.07%
Tax -547 -274 -172 -494 -957 -664 -2,275 -21.13%
NP 2,600 -1,108 -642 1,959 3,507 5,419 8,938 -18.59%
-
NP to SH 2,600 -1,108 -642 1,959 3,507 5,419 8,938 -18.59%
-
Tax Rate 17.38% - - 20.14% 21.44% 10.92% 20.29% -
Total Cost 84,676 68,686 89,266 89,061 99,959 86,687 88,585 -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 - - 1,188 - 1,501 2,997 - -
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 3.68% -1.64% -0.92% 2.72% 4.95% 7.79% 14.39% -
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 72.84 56.11 74.54 75.73 86.15 76.83 111.51 -6.84%
EPS 2.17 -0.92 -0.54 1.63 2.92 4.52 10.22 -22.75%
DPS 0.00 0.00 1.00 0.00 1.25 2.50 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 7.19 5.57 7.30 7.50 8.53 7.59 8.04 -1.84%
EPS 0.21 -0.09 -0.05 0.16 0.29 0.45 0.74 -18.92%
DPS 0.00 0.00 0.10 0.00 0.12 0.25 0.00 -
NAPS 0.0583 0.0556 0.0578 0.0594 0.0584 0.0573 0.0512 2.18%
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 0.48 0.77 0.60 0.42 0.56 0.69 0.83 -8.71%
P/EPS 16.13 -46.74 -83.33 19.63 16.44 11.73 9.00 10.20%
EY 6.20 -2.14 -1.20 5.09 6.08 8.53 11.11 -9.25%
DY 0.00 0.00 2.22 0.00 2.60 4.72 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 0.47 0.57 0.21 0.38 0.52 0.64 0.81 -8.66%
P/EPS 15.67 -34.78 -29.63 17.79 15.41 10.84 8.81 10.06%
EY 6.38 -2.88 -3.38 5.62 6.49 9.22 11.36 -9.16%
DY 0.00 0.00 6.25 0.00 2.78 5.10 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