[SERSOL] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 135.12%
YoY- 53.7%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 24,932 24,312 31,169 32,584 29,874 27,280 8,877 99.44%
PBT -1,236 -1,204 198 746 356 312 535 -
Tax -36 0 -17 -220 -130 -44 -111 -52.89%
NP -1,272 -1,204 181 526 226 268 424 -
-
NP to SH -950 -992 181 526 224 268 424 -
-
Tax Rate - - 8.59% 29.49% 36.52% 14.10% 20.75% -
Total Cost 26,204 25,516 30,988 32,057 29,648 27,012 8,453 113.04%
-
Net Worth 14,250 14,307 14,289 13,166 12,599 14,357 4,297 122.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 760 - - - 359 - - -
Div Payout % 0.00% - - - 160.71% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 14,250 14,307 14,289 13,166 12,599 14,357 4,297 122.87%
NOSH 95,000 95,384 95,263 94,047 89,999 95,714 28,648 122.86%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -5.10% -4.95% 0.58% 1.62% 0.76% 0.98% 4.78% -
ROE -6.67% -6.93% 1.27% 4.00% 1.78% 1.87% 9.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.24 25.49 32.72 34.65 33.19 28.50 30.99 -10.52%
EPS -1.00 -1.04 0.19 0.56 0.24 0.28 1.48 -
DPS 0.80 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 94,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.41 3.32 4.26 4.45 4.08 3.73 1.21 99.89%
EPS -0.13 -0.14 0.02 0.07 0.03 0.04 0.06 -
DPS 0.10 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0195 0.0196 0.0195 0.018 0.0172 0.0196 0.0059 122.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.23 0.32 0.13 0.17 0.20 0.40 0.28 -
P/RPS 0.88 1.26 0.40 0.49 0.60 1.40 0.90 -1.49%
P/EPS -23.00 -30.77 68.42 30.36 80.36 142.86 18.92 -
EY -4.35 -3.25 1.46 3.29 1.24 0.70 5.29 -
DY 3.48 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 1.53 2.13 0.87 1.21 1.43 2.67 1.87 -12.55%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 25/05/06 28/02/06 29/11/05 29/08/05 27/05/05 30/03/05 -
Price 0.18 0.36 0.24 0.13 0.20 0.17 0.40 -
P/RPS 0.69 1.41 0.73 0.38 0.60 0.60 1.29 -34.18%
P/EPS -18.00 -34.62 126.32 23.21 80.36 60.71 27.03 -
EY -5.56 -2.89 0.79 4.31 1.24 1.65 3.70 -
DY 4.44 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 1.20 2.40 1.60 0.93 1.43 1.13 2.67 -41.41%

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