[SERSOL] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 350.31%
YoY- 129.61%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 40,147 42,509 37,016 32,332 31,200 29,098 24,538 38.64%
PBT 2,443 2,982 1,952 556 201 -1,285 -2,690 -
Tax -482 -956 -1,040 0 188 0 0 -
NP 1,961 2,026 912 556 389 -1,285 -2,690 -
-
NP to SH 1,750 1,720 904 816 -326 -1,312 -2,166 -
-
Tax Rate 19.73% 32.06% 53.28% 0.00% -93.53% - - -
Total Cost 38,186 40,482 36,104 31,776 30,811 30,383 27,228 25.16%
-
Net Worth 14,266 14,227 13,183 12,628 12,257 12,299 12,349 10.05%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 14,266 14,227 13,183 12,628 12,257 12,299 12,349 10.05%
NOSH 95,108 94,852 94,166 97,142 94,285 94,615 95,000 0.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.88% 4.77% 2.46% 1.72% 1.25% -4.42% -10.96% -
ROE 12.27% 12.09% 6.86% 6.46% -2.66% -10.67% -17.54% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.21 44.82 39.31 33.28 33.09 30.75 25.83 38.53%
EPS 1.84 1.81 0.96 0.84 -0.34 -1.39 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.13 0.13 0.13 9.96%
Adjusted Per Share Value based on latest NOSH - 97,142
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.49 5.81 5.06 4.42 4.27 3.98 3.35 38.79%
EPS 0.24 0.24 0.12 0.11 -0.04 -0.18 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0195 0.0195 0.018 0.0173 0.0168 0.0168 0.0169 9.96%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.11 0.20 0.15 0.12 0.11 0.12 0.14 -
P/RPS 0.26 0.45 0.38 0.36 0.33 0.39 0.54 -38.43%
P/EPS 5.98 11.03 15.63 14.29 -31.81 -8.65 -6.14 -
EY 16.73 9.07 6.40 7.00 -3.14 -11.56 -16.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.33 1.07 0.92 0.85 0.92 1.08 -22.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 29/08/08 29/05/08 04/03/08 30/11/07 28/08/07 -
Price 0.10 0.16 0.19 0.10 0.09 0.10 0.15 -
P/RPS 0.24 0.36 0.48 0.30 0.27 0.33 0.58 -44.32%
P/EPS 5.43 8.82 19.79 11.90 -26.03 -7.21 -6.58 -
EY 18.40 11.33 5.05 8.40 -3.84 -13.87 -15.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.07 1.36 0.77 0.69 0.77 1.15 -30.12%

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