[SERSOL] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3.71%
YoY- -274.37%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 6,980 6,947 7,060 6,713 4,300 4,873 6,818 1.57%
PBT -273 -1,178 -174 -530 -569 -1,085 -185 29.64%
Tax -77 40 -45 0 0 -133 -109 -20.69%
NP -350 -1,138 -219 -530 -569 -1,218 -294 12.33%
-
NP to SH -193 -955 -111 -415 -431 -891 -181 4.37%
-
Tax Rate - - - - - - - -
Total Cost 7,330 8,085 7,279 7,243 4,869 6,091 7,112 2.03%
-
Net Worth 11,759 11,369 12,024 12,261 13,408 13,315 14,289 -12.19%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 11,759 11,369 12,024 12,261 13,408 13,315 14,289 -12.19%
NOSH 97,999 94,742 92,500 94,318 95,777 95,108 95,263 1.90%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -5.01% -16.38% -3.10% -7.90% -13.23% -24.99% -4.31% -
ROE -1.64% -8.40% -0.92% -3.38% -3.21% -6.69% -1.27% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.12 7.33 7.63 7.12 4.49 5.12 7.16 -0.37%
EPS -0.20 -1.01 -0.12 -0.44 -0.45 -0.94 -0.19 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.13 0.14 0.14 0.15 -13.83%
Adjusted Per Share Value based on latest NOSH - 94,318
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.95 0.95 0.97 0.92 0.59 0.67 0.93 1.42%
EPS -0.03 -0.13 -0.02 -0.06 -0.06 -0.12 -0.02 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0155 0.0164 0.0168 0.0183 0.0182 0.0195 -12.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.08 0.06 0.05 0.09 0.09 0.09 0.09 -
P/RPS 1.12 0.82 0.66 1.26 2.00 1.76 1.26 -7.55%
P/EPS -40.62 -5.95 -41.67 -20.45 -20.00 -9.61 -47.37 -9.74%
EY -2.46 -16.80 -2.40 -4.89 -5.00 -10.41 -2.11 10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.50 0.38 0.69 0.64 0.64 0.60 7.64%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 28/02/11 26/11/10 17/08/10 26/05/10 25/02/10 25/11/09 -
Price 0.085 0.06 0.10 0.05 0.17 0.09 0.09 -
P/RPS 1.19 0.82 1.31 0.70 3.79 1.76 1.26 -3.74%
P/EPS -43.16 -5.95 -83.33 -11.36 -37.78 -9.61 -47.37 -6.02%
EY -2.32 -16.80 -1.20 -8.80 -2.65 -10.41 -2.11 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.50 0.77 0.38 1.21 0.64 0.60 11.88%

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