[SERSOL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -54.18%
YoY- -57.31%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 21,641 12,466 6,078 31,169 24,438 14,937 6,820 115.78%
PBT -557 -618 -301 198 560 178 78 -
Tax -26 -18 0 -17 -165 -65 -11 77.34%
NP -583 -636 -301 181 395 113 67 -
-
NP to SH -425 -475 -248 181 395 112 67 -
-
Tax Rate - - - 8.59% 29.46% 36.52% 14.10% -
Total Cost 22,224 13,102 6,379 30,988 24,043 14,824 6,753 121.08%
-
Net Worth 14,166 14,250 14,307 14,289 13,166 12,599 14,357 -0.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 380 - - - 179 - -
Div Payout % - 0.00% - - - 160.71% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 14,166 14,250 14,307 14,289 13,166 12,599 14,357 -0.88%
NOSH 94,444 95,000 95,384 95,263 94,047 89,999 95,714 -0.88%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -2.69% -5.10% -4.95% 0.58% 1.62% 0.76% 0.98% -
ROE -3.00% -3.33% -1.73% 1.27% 3.00% 0.89% 0.47% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.91 13.12 6.37 32.72 25.98 16.60 7.13 117.59%
EPS -0.45 -0.50 -0.26 0.19 0.42 0.12 0.07 -
DPS 0.00 0.40 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.14 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 93,043
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.96 1.70 0.83 4.26 3.34 2.04 0.93 116.22%
EPS -0.06 -0.06 -0.03 0.02 0.05 0.02 0.01 -
DPS 0.00 0.05 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0194 0.0195 0.0196 0.0195 0.018 0.0172 0.0196 -0.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.17 0.23 0.32 0.13 0.17 0.20 0.40 -
P/RPS 0.74 1.75 5.02 0.40 0.65 1.21 5.61 -74.05%
P/EPS -37.78 -46.00 -123.08 68.42 40.48 160.71 571.43 -
EY -2.65 -2.17 -0.81 1.46 2.47 0.62 0.18 -
DY 0.00 1.74 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 1.13 1.53 2.13 0.87 1.21 1.43 2.67 -43.60%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 25/05/06 28/02/06 29/11/05 29/08/05 27/05/05 -
Price 0.19 0.18 0.36 0.24 0.13 0.20 0.17 -
P/RPS 0.83 1.37 5.65 0.73 0.50 1.21 2.39 -50.56%
P/EPS -42.22 -36.00 -138.46 126.32 30.95 160.71 242.86 -
EY -2.37 -2.78 -0.72 0.79 3.23 0.62 0.41 -
DY 0.00 2.22 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 1.27 1.20 2.40 1.60 0.93 1.43 1.13 8.09%

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