[SERNKOU] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
08-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 91.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 134,098 118,798 140,612 53,137 36.14%
PBT 6,704 6,356 14,238 7,361 -3.06%
Tax -1,784 -1,694 -2,740 -1,815 -0.57%
NP 4,920 4,662 11,498 5,546 -3.91%
-
NP to SH 4,920 4,662 11,498 5,546 -3.91%
-
Tax Rate 26.61% 26.65% 19.24% 24.66% -
Total Cost 129,178 114,136 129,114 47,591 39.49%
-
Net Worth 70,560 72,340 66,541 52,715 10.20%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 2,996 - 2,248 - -
Div Payout % 60.90% - 19.55% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 70,560 72,340 66,541 52,715 10.20%
NOSH 117,600 120,568 89,921 82,367 12.60%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.67% 3.92% 8.18% 10.44% -
ROE 6.97% 6.44% 17.28% 10.52% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 114.03 98.53 156.37 64.51 20.91%
EPS 4.18 3.87 12.79 6.73 -14.67%
DPS 2.50 0.00 2.50 0.00 -
NAPS 0.60 0.60 0.74 0.64 -2.12%
Adjusted Per Share Value based on latest NOSH - 82,367
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 11.05 9.79 11.59 4.38 36.13%
EPS 0.41 0.38 0.95 0.46 -3.76%
DPS 0.25 0.00 0.19 0.00 -
NAPS 0.0582 0.0596 0.0548 0.0434 10.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.37 0.50 0.90 1.06 -
P/RPS 0.32 0.51 0.58 1.64 -41.99%
P/EPS 8.84 12.93 7.04 15.74 -17.49%
EY 11.31 7.73 14.21 6.35 21.21%
DY 6.76 0.00 2.78 0.00 -
P/NAPS 0.62 0.83 1.22 1.66 -27.98%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/07 26/05/06 20/05/05 - -
Price 0.37 0.50 0.63 0.00 -
P/RPS 0.32 0.51 0.40 0.00 -
P/EPS 8.84 12.93 4.93 0.00 -
EY 11.31 7.73 20.30 0.00 -
DY 6.76 0.00 3.97 0.00 -
P/NAPS 0.62 0.83 0.85 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