[SERNKOU] YoY TTM 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- 42.82%
YoY- -3.51%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 93,425 111,705 124,023 135,927 121,459 134,341 27,318 22.72%
PBT -451 -3,191 1,577 7,612 8,030 14,847 3,767 -
Tax 127 383 609 -1,925 -2,136 -2,998 -865 -
NP -324 -2,808 2,186 5,687 5,894 11,849 2,902 -
-
NP to SH -324 -2,808 2,186 5,687 5,894 11,849 2,902 -
-
Tax Rate - - -38.62% 25.29% 26.60% 20.19% 22.96% -
Total Cost 93,749 114,513 121,837 130,240 115,565 122,492 24,416 25.11%
-
Net Worth 69,191 68,242 75,000 71,868 70,546 66,691 8,255 42.47%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 2,996 - - - -
Div Payout % - - - 52.69% - - - -
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 69,191 68,242 75,000 71,868 70,546 66,691 8,255 42.47%
NOSH 121,388 119,723 125,000 119,780 119,569 90,123 12,700 45.62%
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% 10.62% -
ROE -0.47% -4.11% 2.91% 7.91% 8.35% 17.77% 35.15% -
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 76.96 93.30 99.22 113.48 101.58 149.06 215.10 -15.73%
EPS -0.27 -2.35 1.75 4.75 4.93 13.15 22.85 -
DPS 0.00 0.00 0.00 2.50 0.00 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 2.25 22.73%
EPS -0.03 -0.23 0.18 0.47 0.49 0.98 0.24 -
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.057 0.0562 0.0618 0.0592 0.0581 0.055 0.0068 42.48%
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 0.28 0.33 0.44 0.61 0.00 -
P/EPS -116.14 -7.67 16.01 8.00 9.13 6.92 0.00 -
EY -0.86 -13.03 6.25 12.49 10.95 14.45 0.00 -
DY 0.00 0.00 0.00 6.58 0.00 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 - -
Price 0.32 0.23 0.31 0.38 0.50 0.89 0.00 -
P/RPS 0.42 0.25 0.31 0.33 0.49 0.60 0.00 -
P/EPS -119.89 -9.81 17.73 8.00 10.14 6.77 0.00 -
EY -0.83 -10.20 5.64 12.49 9.86 14.77 0.00 -
DY 0.00 0.00 0.00 6.58 0.00 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