[SERSOL] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 28,697 30,427 31,169 30,403 23,814 12,785 5,965 185.80%
PBT -597 -180 199 784 713 302 224 -
Tax 83 46 -18 -222 -177 -68 -57 -
NP -514 -134 181 562 536 234 167 -
-
NP to SH -405 -134 181 562 536 234 167 -
-
Tax Rate - - 9.05% 28.32% 24.82% 22.52% 25.45% -
Total Cost 29,211 30,561 30,988 29,841 23,278 12,551 5,798 194.75%
-
Net Worth 14,125 14,307 13,956 13,206 12,599 14,357 12,988 5.77%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 376 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 14,125 14,307 13,956 13,206 12,599 14,357 12,988 5.77%
NOSH 94,166 95,384 93,043 94,333 89,999 95,714 92,777 0.99%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.79% -0.44% 0.58% 1.85% 2.25% 1.83% 2.80% -
ROE -2.87% -0.94% 1.30% 4.26% 4.25% 1.63% 1.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.47 31.90 33.50 32.23 26.46 13.36 6.43 182.92%
EPS -0.43 -0.14 0.19 0.60 0.60 0.24 0.18 -
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.15 0.14 4.72%
Adjusted Per Share Value based on latest NOSH - 94,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.92 4.16 4.26 4.16 3.26 1.75 0.82 184.59%
EPS -0.06 -0.02 0.02 0.08 0.07 0.03 0.02 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0196 0.0191 0.0181 0.0172 0.0196 0.0178 5.55%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.23 0.32 0.13 0.17 0.20 0.40 0.28 -
P/RPS 0.75 1.00 0.39 0.53 0.76 2.99 4.36 -69.16%
P/EPS -53.48 -227.78 66.83 28.53 33.58 163.61 155.56 -
EY -1.87 -0.44 1.50 3.50 2.98 0.61 0.64 -
DY 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.13 0.87 1.21 1.43 2.67 2.00 -16.39%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 25/05/06 28/02/06 29/11/05 29/08/05 - - -
Price 0.18 0.36 0.24 0.13 0.20 0.00 0.00 -
P/RPS 0.59 1.13 0.72 0.40 0.76 0.00 0.00 -
P/EPS -41.85 -256.26 123.37 21.82 33.58 0.00 0.00 -
EY -2.39 -0.39 0.81 4.58 2.98 0.00 0.00 -
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 2.40 1.60 0.93 1.43 0.00 0.00 -

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