[SERNKOU] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 34.75%
YoY- -72.59%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 79,799 77,761 87,276 67,578 88,624 91,020 103,466 -3.91%
PBT -2,372 -689 3,147 -834 -470 2,453 4,464 -
Tax 427 19 -547 -274 -172 -494 -957 -
NP -1,945 -670 2,600 -1,108 -642 1,959 3,507 -
-
NP to SH -1,945 -670 2,600 -1,108 -642 1,959 3,507 -
-
Tax Rate - - 17.38% - - 20.14% 21.44% -
Total Cost 81,744 78,431 84,676 68,686 89,266 89,061 99,959 -3.04%
-
Net Worth 63,599 66,923 70,691 67,443 70,144 72,110 70,860 -1.64%
Dividend
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 1,188 - 1,501 -
Div Payout % - - - - 0.00% - 42.81% -
Equity
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 63,599 66,923 70,691 67,443 70,144 72,110 70,860 -1.64%
NOSH 120,000 115,384 119,815 120,434 118,888 120,184 120,102 -0.01%
Ratio Analysis
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.44% -0.86% 2.98% -1.64% -0.72% 2.15% 3.39% -
ROE -3.06% -1.00% 3.68% -1.64% -0.92% 2.72% 4.95% -
Per Share
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 66.50 67.39 72.84 56.11 74.54 75.73 86.15 -3.90%
EPS -1.62 -0.56 2.17 -0.92 -0.54 1.63 2.92 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 1.25 -
NAPS 0.53 0.58 0.59 0.56 0.59 0.60 0.59 -1.63%
Adjusted Per Share Value based on latest NOSH - 120,408
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.40 7.21 8.10 6.27 8.22 8.44 9.60 -3.92%
EPS -0.18 -0.06 0.24 -0.10 -0.06 0.18 0.33 -
DPS 0.00 0.00 0.00 0.00 0.11 0.00 0.14 -
NAPS 0.059 0.0621 0.0656 0.0626 0.0651 0.0669 0.0657 -1.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/03/12 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.20 0.35 0.43 0.45 0.32 0.48 -
P/RPS 0.30 0.30 0.48 0.77 0.60 0.42 0.56 -9.15%
P/EPS -12.34 -34.44 16.13 -46.74 -83.33 19.63 16.44 -
EY -8.10 -2.90 6.20 -2.14 -1.20 5.09 6.08 -
DY 0.00 0.00 0.00 0.00 2.22 0.00 2.60 -
P/NAPS 0.38 0.34 0.59 0.77 0.76 0.53 0.81 -10.98%
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/05/13 28/05/12 24/11/10 30/11/09 16/12/08 23/11/07 24/11/06 -
Price 0.205 0.20 0.34 0.32 0.16 0.29 0.45 -
P/RPS 0.31 0.30 0.47 0.57 0.21 0.38 0.52 -7.64%
P/EPS -12.65 -34.44 15.67 -34.78 -29.63 17.79 15.41 -
EY -7.91 -2.90 6.38 -2.88 -3.38 5.62 6.49 -
DY 0.00 0.00 0.00 0.00 6.25 0.00 2.78 -
P/NAPS 0.39 0.34 0.58 0.57 0.27 0.48 0.76 -9.74%

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