[SERSOL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -16.42%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 24,312 31,169 32,584 29,874 27,280 8,877 3,882 240.14%
PBT -1,204 198 746 356 312 535 414 -
Tax 0 -17 -220 -130 -44 -111 -72 -
NP -1,204 181 526 226 268 424 342 -
-
NP to SH -992 181 526 224 268 424 342 -
-
Tax Rate - 8.59% 29.49% 36.52% 14.10% 20.75% 17.39% -
Total Cost 25,516 30,988 32,057 29,648 27,012 8,453 3,540 273.59%
-
Net Worth 14,307 14,289 13,166 12,599 14,357 4,297 942 514.30%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 359 - - - -
Div Payout % - - - 160.71% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 14,307 14,289 13,166 12,599 14,357 4,297 942 514.30%
NOSH 95,384 95,263 94,047 89,999 95,714 28,648 8,566 399.38%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -4.95% 0.58% 1.62% 0.76% 0.98% 4.78% 8.83% -
ROE -6.93% 1.27% 4.00% 1.78% 1.87% 9.87% 36.36% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.49 32.72 34.65 33.19 28.50 30.99 45.32 -31.88%
EPS -1.04 0.19 0.56 0.24 0.28 1.48 4.00 -
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.15 0.15 0.11 22.99%
Adjusted Per Share Value based on latest NOSH - 89,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.32 4.26 4.45 4.08 3.73 1.21 0.53 240.19%
EPS -0.14 0.02 0.07 0.03 0.04 0.06 0.05 -
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.0196 0.0195 0.018 0.0172 0.0196 0.0059 0.0013 511.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.32 0.13 0.17 0.20 0.40 0.28 0.00 -
P/RPS 1.26 0.40 0.49 0.60 1.40 0.90 0.00 -
P/EPS -30.77 68.42 30.36 80.36 142.86 18.92 0.00 -
EY -3.25 1.46 3.29 1.24 0.70 5.29 0.00 -
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.87 1.21 1.43 2.67 1.87 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 29/11/05 29/08/05 27/05/05 30/03/05 31/12/04 -
Price 0.36 0.24 0.13 0.20 0.17 0.40 0.28 -
P/RPS 1.41 0.73 0.38 0.60 0.60 1.29 0.00 -
P/EPS -34.62 126.32 23.21 80.36 60.71 27.03 0.00 -
EY -2.89 0.79 4.31 1.24 1.65 3.70 0.00 -
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.60 0.93 1.43 1.13 2.67 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