[SERNKOU] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[SERNKOU] SERN KOU RESOURCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -13.49%
YoY- 5.53%
Quarter Report
Latest QR
Upcoming QR
SERNKOU's Result
SERNKOU's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 107,747 101,337 123,707 134,098 118,798 140,612 53,137 12.49%
PBT 1,540 -1,818 -1,028 6,704 6,356 14,238 7,361 -22.94%
Tax -36 292 718 -1,784 -1,694 -2,740 -1,815 -47.95%
NP 1,504 -1,526 -310 4,920 4,662 11,498 5,546 -19.53%
-
NP to SH 1,504 -1,526 -310 4,920 4,662 11,498 5,546 -19.53%
-
Tax Rate 2.34% - - 26.61% 26.65% 19.24% 24.66% -
Total Cost 106,243 102,863 124,017 129,178 114,136 129,114 47,591 14.31%
-
Net Worth 68,099 66,909 69,410 70,560 72,340 66,541 52,715 4.35%
Dividend
31/03/10 31/03/09 31/03/08 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
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 68,099 66,909 69,410 70,560 72,340 66,541 52,715 4.35%
NOSH 119,473 119,480 119,673 117,600 120,568 89,921 82,367 6.39%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.40% -1.51% -0.25% 3.67% 3.92% 8.18% 10.44% -
ROE 2.21% -2.28% -0.45% 6.97% 6.44% 17.28% 10.52% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 90.18 84.81 103.37 114.03 98.53 156.37 64.51 5.73%
EPS 1.26 -1.28 -0.26 4.18 3.87 12.79 6.73 -24.35%
DPS 0.00 0.00 0.00 2.50 0.00 2.50 0.00 -
NAPS 0.57 0.56 0.58 0.60 0.60 0.74 0.64 -1.91%
Adjusted Per Share Value based on latest NOSH - 117,600
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 9.99 9.40 11.47 12.44 11.02 13.04 4.93 12.48%
EPS 0.14 -0.14 -0.03 0.46 0.43 1.07 0.51 -19.37%
DPS 0.00 0.00 0.00 0.28 0.00 0.21 0.00 -
NAPS 0.0632 0.0621 0.0644 0.0654 0.0671 0.0617 0.0489 4.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.31 0.18 0.22 0.37 0.50 0.90 1.06 -
P/RPS 0.34 0.21 0.21 0.32 0.51 0.58 1.64 -23.05%
P/EPS 24.63 -14.09 -84.93 8.84 12.93 7.04 15.74 7.74%
EY 4.06 -7.10 -1.18 11.31 7.73 14.21 6.35 -7.18%
DY 0.00 0.00 0.00 6.76 0.00 2.78 0.00 -
P/NAPS 0.54 0.32 0.38 0.62 0.83 1.22 1.66 -17.06%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 22/05/09 23/05/08 25/05/07 26/05/06 20/05/05 - -
Price 0.26 0.25 0.31 0.37 0.50 0.63 0.00 -
P/RPS 0.29 0.29 0.30 0.32 0.51 0.40 0.00 -
P/EPS 20.65 -19.57 -119.67 8.84 12.93 4.93 0.00 -
EY 4.84 -5.11 -0.84 11.31 7.73 20.30 0.00 -
DY 0.00 0.00 0.00 6.76 0.00 3.97 0.00 -
P/NAPS 0.46 0.45 0.53 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