[SERSOL] YoY Annualized 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- -65.63%
YoY- -57.31%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 40,147 31,200 28,435 31,169 8,877 45.79%
PBT 2,443 201 -2,260 198 535 46.14%
Tax -482 188 338 -17 -111 44.31%
NP 1,961 389 -1,922 181 424 46.61%
-
NP to SH 1,750 -326 -1,492 181 424 42.49%
-
Tax Rate 19.73% -93.53% - 8.59% 20.75% -
Total Cost 38,186 30,811 30,357 30,988 8,453 45.75%
-
Net Worth 14,266 12,257 13,304 14,289 4,297 34.95%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 14,266 12,257 13,304 14,289 4,297 34.95%
NOSH 95,108 94,285 95,031 95,263 28,648 34.95%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.88% 1.25% -6.76% 0.58% 4.78% -
ROE 12.27% -2.66% -11.21% 1.27% 9.87% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 42.21 33.09 29.92 32.72 30.99 8.02%
EPS 1.84 -0.34 -1.57 0.19 1.48 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.14 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 93,043
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.49 4.27 3.89 4.26 1.21 45.90%
EPS 0.24 -0.04 -0.20 0.02 0.06 41.38%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0195 0.0168 0.0182 0.0195 0.0059 34.80%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.11 0.11 0.19 0.13 0.28 -
P/RPS 0.26 0.33 0.63 0.40 0.90 -26.67%
P/EPS 5.98 -31.81 -12.10 68.42 18.92 -25.00%
EY 16.73 -3.14 -8.26 1.46 5.29 33.32%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 1.36 0.87 1.87 -20.94%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 26/02/09 04/03/08 28/02/07 28/02/06 30/03/05 -
Price 0.10 0.09 0.19 0.24 0.40 -
P/RPS 0.24 0.27 0.63 0.73 1.29 -34.30%
P/EPS 5.43 -26.03 -12.10 126.32 27.03 -33.03%
EY 18.40 -3.84 -8.26 0.79 3.70 49.29%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 1.36 1.60 2.67 -29.20%

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