[SERSOL] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
04-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 75.15%
YoY- 78.15%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 42,509 37,016 32,332 31,200 29,098 24,538 22,832 51.17%
PBT 2,982 1,952 556 201 -1,285 -2,690 -3,276 -
Tax -956 -1,040 0 188 0 0 0 -
NP 2,026 912 556 389 -1,285 -2,690 -3,276 -
-
NP to SH 1,720 904 816 -326 -1,312 -2,166 -2,756 -
-
Tax Rate 32.06% 53.28% 0.00% -93.53% - - - -
Total Cost 40,482 36,104 31,776 30,811 30,383 27,228 26,108 33.85%
-
Net Worth 14,227 13,183 12,628 12,257 12,299 12,349 12,166 10.96%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 14,227 13,183 12,628 12,257 12,299 12,349 12,166 10.96%
NOSH 94,852 94,166 97,142 94,285 94,615 95,000 94,383 0.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.77% 2.46% 1.72% 1.25% -4.42% -10.96% -14.35% -
ROE 12.09% 6.86% 6.46% -2.66% -10.67% -17.54% -22.65% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 44.82 39.31 33.28 33.09 30.75 25.83 24.19 50.68%
EPS 1.81 0.96 0.84 -0.34 -1.39 -2.28 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.13 0.13 0.13 0.1289 10.60%
Adjusted Per Share Value based on latest NOSH - 94,736
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.81 5.06 4.42 4.27 3.98 3.35 3.12 51.18%
EPS 0.24 0.12 0.11 -0.04 -0.18 -0.30 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0195 0.018 0.0173 0.0168 0.0168 0.0169 0.0166 11.29%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.15 0.12 0.11 0.12 0.14 0.17 -
P/RPS 0.45 0.38 0.36 0.33 0.39 0.54 0.70 -25.45%
P/EPS 11.03 15.63 14.29 -31.81 -8.65 -6.14 -5.82 -
EY 9.07 6.40 7.00 -3.14 -11.56 -16.29 -17.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.07 0.92 0.85 0.92 1.08 1.32 0.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 29/05/08 04/03/08 30/11/07 28/08/07 29/05/07 -
Price 0.16 0.19 0.10 0.09 0.10 0.15 0.14 -
P/RPS 0.36 0.48 0.30 0.27 0.33 0.58 0.58 -27.17%
P/EPS 8.82 19.79 11.90 -26.03 -7.21 -6.58 -4.79 -
EY 11.33 5.05 8.40 -3.84 -13.87 -15.20 -20.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.36 0.77 0.69 0.77 1.15 1.09 -1.22%

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