[SERSOL] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -84.72%
YoY- -177.82%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 31,200 29,098 24,538 22,832 28,435 28,854 24,932 16.07%
PBT 201 -1,285 -2,690 -3,276 -2,260 -742 -1,236 -
Tax 188 0 0 0 338 -34 -36 -
NP 389 -1,285 -2,690 -3,276 -1,922 -777 -1,272 -
-
NP to SH -326 -1,312 -2,166 -2,756 -1,492 -566 -950 -50.88%
-
Tax Rate -93.53% - - - - - - -
Total Cost 30,811 30,383 27,228 26,108 30,357 29,631 26,204 11.36%
-
Net Worth 12,257 12,299 12,349 12,166 13,304 14,166 14,250 -9.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - 760 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 12,257 12,299 12,349 12,166 13,304 14,166 14,250 -9.53%
NOSH 94,285 94,615 95,000 94,383 95,031 94,444 95,000 -0.50%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.25% -4.42% -10.96% -14.35% -6.76% -2.69% -5.10% -
ROE -2.66% -10.67% -17.54% -22.65% -11.21% -4.00% -6.67% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.09 30.75 25.83 24.19 29.92 30.55 26.24 16.67%
EPS -0.34 -1.39 -2.28 -2.92 -1.57 -0.60 -1.00 -51.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
NAPS 0.13 0.13 0.13 0.1289 0.14 0.15 0.15 -9.07%
Adjusted Per Share Value based on latest NOSH - 94,383
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.27 3.98 3.35 3.12 3.89 3.94 3.41 16.12%
EPS -0.04 -0.18 -0.30 -0.38 -0.20 -0.08 -0.13 -54.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.0168 0.0168 0.0169 0.0166 0.0182 0.0194 0.0195 -9.43%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.11 0.12 0.14 0.17 0.19 0.17 0.23 -
P/RPS 0.33 0.39 0.54 0.70 0.63 0.56 0.88 -47.90%
P/EPS -31.81 -8.65 -6.14 -5.82 -12.10 -28.33 -23.00 24.06%
EY -3.14 -11.56 -16.29 -17.18 -8.26 -3.53 -4.35 -19.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.48 -
P/NAPS 0.85 0.92 1.08 1.32 1.36 1.13 1.53 -32.34%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 04/03/08 30/11/07 28/08/07 29/05/07 28/02/07 28/11/06 30/08/06 -
Price 0.09 0.10 0.15 0.14 0.19 0.19 0.18 -
P/RPS 0.27 0.33 0.58 0.58 0.63 0.62 0.69 -46.40%
P/EPS -26.03 -7.21 -6.58 -4.79 -12.10 -31.67 -18.00 27.79%
EY -3.84 -13.87 -15.20 -20.86 -8.26 -3.16 -5.56 -21.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.44 -
P/NAPS 0.69 0.77 1.15 1.09 1.36 1.27 1.20 -30.78%

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