[SERNKOU] YoY TTM 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- -1.94%
YoY- 3.94%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 113,122 90,661 121,626 123,481 132,819 128,924 124,841 -1.62%
PBT 3,531 -3,556 -1,345 5,601 6,411 9,717 14,980 -21.39%
Tax -146 281 931 -1,462 -2,429 -1,387 -3,140 -40.02%
NP 3,385 -3,275 -414 4,139 3,982 8,330 11,840 -18.82%
-
NP to SH 3,385 -3,275 -414 4,139 3,982 8,330 11,840 -18.82%
-
Tax Rate 4.13% - - 26.10% 37.89% 14.27% 20.96% -
Total Cost 109,737 93,936 122,040 119,342 128,837 120,594 113,001 -0.48%
-
Net Worth 71,674 67,428 71,010 72,078 70,728 69,636 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 1,497 1,498 2,248 - -
Div Payout % - - - 36.17% 37.64% 26.99% - -
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 71,674 67,428 71,010 72,078 70,728 69,636 0 -
NOSH 121,481 120,408 120,357 120,131 119,879 120,062 89,930 5.13%
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 2.99% -3.61% -0.34% 3.35% 3.00% 6.46% 9.48% -
ROE 4.72% -4.86% -0.58% 5.74% 5.63% 11.96% 0.00% -
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 93.12 75.29 101.05 102.79 110.79 107.38 138.82 -6.43%
EPS 2.79 -2.72 -0.34 3.45 3.32 6.94 13.17 -22.78%
DPS 0.00 0.00 0.00 1.25 1.25 1.87 0.00 -
NAPS 0.59 0.56 0.59 0.60 0.59 0.58 0.00 -
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 10.49 8.41 11.28 11.45 12.32 11.96 11.58 -1.63%
EPS 0.31 -0.30 -0.04 0.38 0.37 0.77 1.10 -19.02%
DPS 0.00 0.00 0.00 0.14 0.14 0.21 0.00 -
NAPS 0.0665 0.0625 0.0659 0.0669 0.0656 0.0646 0.00 -
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 0.38 0.57 0.45 0.31 0.43 0.49 0.66 -8.78%
P/EPS 12.56 -15.81 -130.82 9.29 14.45 7.64 6.99 10.25%
EY 7.96 -6.33 -0.76 10.77 6.92 13.09 14.31 -9.30%
DY 0.00 0.00 0.00 3.89 2.60 3.53 0.00 -
P/NAPS 0.59 0.77 0.76 0.53 0.81 0.91 0.00 -
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 0.37 0.42 0.16 0.28 0.41 0.46 0.65 -8.95%
P/EPS 12.20 -11.77 -46.51 8.42 13.55 7.06 6.84 10.11%
EY 8.20 -8.50 -2.15 11.88 7.38 14.16 14.63 -9.19%
DY 0.00 0.00 0.00 4.30 2.78 3.82 0.00 -
P/NAPS 0.58 0.57 0.27 0.48 0.76 0.84 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