[SERSOL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -163.29%
YoY- -924.31%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 29,098 24,538 22,832 28,435 28,854 24,932 24,312 12.71%
PBT -1,285 -2,690 -3,276 -2,260 -742 -1,236 -1,204 4.43%
Tax 0 0 0 338 -34 -36 0 -
NP -1,285 -2,690 -3,276 -1,922 -777 -1,272 -1,204 4.43%
-
NP to SH -1,312 -2,166 -2,756 -1,492 -566 -950 -992 20.46%
-
Tax Rate - - - - - - - -
Total Cost 30,383 27,228 26,108 30,357 29,631 26,204 25,516 12.33%
-
Net Worth 12,299 12,349 12,166 13,304 14,166 14,250 14,307 -9.58%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - 760 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 12,299 12,349 12,166 13,304 14,166 14,250 14,307 -9.58%
NOSH 94,615 95,000 94,383 95,031 94,444 95,000 95,384 -0.53%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -4.42% -10.96% -14.35% -6.76% -2.69% -5.10% -4.95% -
ROE -10.67% -17.54% -22.65% -11.21% -4.00% -6.67% -6.93% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.75 25.83 24.19 29.92 30.55 26.24 25.49 13.30%
EPS -1.39 -2.28 -2.92 -1.57 -0.60 -1.00 -1.04 21.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.13 0.13 0.1289 0.14 0.15 0.15 0.15 -9.09%
Adjusted Per Share Value based on latest NOSH - 95,267
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.98 3.35 3.12 3.89 3.94 3.41 3.32 12.83%
EPS -0.18 -0.30 -0.38 -0.20 -0.08 -0.13 -0.14 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.0168 0.0169 0.0166 0.0182 0.0194 0.0195 0.0196 -9.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.12 0.14 0.17 0.19 0.17 0.23 0.32 -
P/RPS 0.39 0.54 0.70 0.63 0.56 0.88 1.26 -54.20%
P/EPS -8.65 -6.14 -5.82 -12.10 -28.33 -23.00 -30.77 -57.05%
EY -11.56 -16.29 -17.18 -8.26 -3.53 -4.35 -3.25 132.83%
DY 0.00 0.00 0.00 0.00 0.00 3.48 0.00 -
P/NAPS 0.92 1.08 1.32 1.36 1.13 1.53 2.13 -42.83%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 29/05/07 28/02/07 28/11/06 30/08/06 25/05/06 -
Price 0.10 0.15 0.14 0.19 0.19 0.18 0.36 -
P/RPS 0.33 0.58 0.58 0.63 0.62 0.69 1.41 -61.98%
P/EPS -7.21 -6.58 -4.79 -12.10 -31.67 -18.00 -34.62 -64.83%
EY -13.87 -15.20 -20.86 -8.26 -3.16 -5.56 -2.89 184.25%
DY 0.00 0.00 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 0.77 1.15 1.09 1.36 1.27 1.20 2.40 -53.10%

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