[SERSOL] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 528.89%
YoY- 10.12%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 13,374 9,555 9,176 9,501 2,912 46.35%
PBT 1,262 381 61 382 311 41.89%
Tax -197 0 -8 -99 -54 38.17%
NP 1,065 381 53 283 257 42.64%
-
NP to SH 839 99 49 283 257 34.39%
-
Tax Rate 15.61% 0.00% 13.11% 25.92% 17.36% -
Total Cost 12,309 9,174 9,123 9,218 2,655 46.69%
-
Net Worth 14,301 12,869 14,700 13,206 2,826 49.94%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 14,301 12,869 14,700 13,206 2,826 49.94%
NOSH 95,340 98,999 97,999 94,333 25,700 38.75%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.96% 3.99% 0.58% 2.98% 8.83% -
ROE 5.87% 0.77% 0.33% 2.14% 9.09% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.03 9.65 9.36 10.07 11.33 5.48%
EPS 0.88 0.10 0.05 0.30 1.00 -3.14%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.15 0.14 0.11 8.05%
Adjusted Per Share Value based on latest NOSH - 94,333
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.83 1.31 1.25 1.30 0.40 46.21%
EPS 0.11 0.01 0.01 0.04 0.04 28.75%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0176 0.0201 0.0181 0.0039 49.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.20 0.12 0.17 0.17 0.00 -
P/RPS 1.43 1.24 1.82 1.69 0.00 -
P/EPS 22.73 120.00 340.00 56.67 0.00 -
EY 4.40 0.83 0.29 1.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.92 1.13 1.21 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/11/08 30/11/07 28/11/06 29/11/05 31/12/04 -
Price 0.16 0.10 0.19 0.13 0.28 -
P/RPS 1.14 1.04 2.03 1.29 0.00 -
P/EPS 18.18 100.00 380.00 43.33 0.00 -
EY 5.50 1.00 0.26 2.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.77 1.27 0.93 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