[SERSOL] QoQ 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- 35.43%
YoY- -177.82%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
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 9,376 9,555 6,561 5,708 6,793 9,176 6,387 29.07%
PBT 1,165 381 -526 -819 -1,703 61 -317 -
Tax 188 0 0 0 364 -8 -18 -
NP 1,353 381 -526 -819 -1,339 53 -335 -
-
NP to SH 658 99 -394 -689 -1,067 49 -226 -
-
Tax Rate -16.14% 0.00% - - - 13.11% - -
Total Cost 8,023 9,174 7,087 6,527 8,132 9,123 6,722 12.48%
-
Net Worth 12,315 12,869 12,195 12,166 13,337 14,700 14,125 -8.71%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - 376 -
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 12,315 12,869 12,195 12,166 13,337 14,700 14,125 -8.71%
NOSH 94,736 98,999 93,809 94,383 95,267 97,999 94,166 0.40%
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 14.43% 3.99% -8.02% -14.35% -19.71% 0.58% -5.25% -
ROE 5.34% 0.77% -3.23% -5.66% -8.00% 0.33% -1.60% -
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 9.90 9.65 6.99 6.05 7.13 9.36 6.78 28.61%
EPS 0.69 0.10 -0.42 -0.73 -1.12 0.05 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
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 1.28 1.31 0.90 0.78 0.93 1.25 0.87 29.26%
EPS 0.09 0.01 -0.05 -0.09 -0.15 0.01 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.0168 0.0176 0.0167 0.0166 0.0182 0.0201 0.0193 -8.81%
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 1.11 1.24 2.00 2.81 2.66 1.82 3.39 -52.39%
P/EPS 15.84 120.00 -33.33 -23.29 -16.96 340.00 -95.83 -
EY 6.31 0.83 -3.00 -4.29 -5.89 0.29 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.74 -
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 0.91 1.04 2.14 2.31 2.66 2.03 2.65 -50.86%
P/EPS 12.96 100.00 -35.71 -19.18 -16.96 380.00 -75.00 -
EY 7.72 1.00 -2.80 -5.21 -5.89 0.26 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
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