[SERSOL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -13.14%
YoY- -1617.46%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 16,307 6,980 25,021 18,074 11,013 4,300 22,144 -18.49%
PBT -339 -273 -2,508 -1,272 -1,098 -569 -978 -50.75%
Tax -92 -77 -5 -45 0 0 -370 -60.55%
NP -431 -350 -2,513 -1,317 -1,098 -569 -1,348 -53.33%
-
NP to SH -192 -193 -1,940 -956 -845 -431 -828 -62.35%
-
Tax Rate - - - - - - - -
Total Cost 16,738 7,330 27,534 19,391 12,111 4,869 23,492 -20.27%
-
Net Worth 0 11,759 11,363 12,304 12,342 13,408 13,357 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 11,759 11,363 12,304 12,342 13,408 13,357 -
NOSH 91,818 97,999 94,696 94,653 94,943 95,777 95,411 -2.53%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -2.64% -5.01% -10.04% -7.29% -9.97% -13.23% -6.09% -
ROE 0.00% -1.64% -17.07% -7.77% -6.85% -3.21% -6.20% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.76 7.12 26.42 19.09 11.60 4.49 23.21 -16.38%
EPS -0.20 -0.20 -2.04 -1.01 -0.89 -0.45 -0.87 -62.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.12 0.12 0.13 0.13 0.14 0.14 -
Adjusted Per Share Value based on latest NOSH - 92,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.23 0.95 3.42 2.47 1.51 0.59 3.03 -18.53%
EPS -0.03 -0.03 -0.27 -0.13 -0.12 -0.06 -0.11 -58.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0161 0.0155 0.0168 0.0169 0.0183 0.0183 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.08 0.06 0.05 0.09 0.09 0.09 -
P/RPS 0.51 1.12 0.23 0.26 0.78 2.00 0.39 19.64%
P/EPS -43.04 -40.62 -2.93 -4.95 -10.11 -20.00 -10.37 158.93%
EY -2.32 -2.46 -34.14 -20.20 -9.89 -5.00 -9.64 -61.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.50 0.38 0.69 0.64 0.64 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 19/05/11 28/02/11 26/11/10 17/08/10 26/05/10 25/02/10 -
Price 0.095 0.085 0.06 0.10 0.05 0.17 0.09 -
P/RPS 0.53 1.19 0.23 0.52 0.43 3.79 0.39 22.75%
P/EPS -45.43 -43.16 -2.93 -9.90 -5.62 -37.78 -10.37 168.46%
EY -2.20 -2.32 -34.14 -10.10 -17.80 -2.65 -9.64 -62.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.71 0.50 0.77 0.38 1.21 0.64 -

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