[SERSOL] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 125.13%
YoY- 102.04%
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 7,060 6,818 13,374 9,555 9,176 9,501 2,912 15.89%
PBT -174 -185 1,262 381 61 382 311 -
Tax -45 -109 -197 0 -8 -99 -54 -2.99%
NP -219 -294 1,065 381 53 283 257 -
-
NP to SH -111 -181 839 99 49 283 257 -
-
Tax Rate - - 15.61% 0.00% 13.11% 25.92% 17.36% -
Total Cost 7,279 7,112 12,309 9,174 9,123 9,218 2,655 18.29%
-
Net Worth 12,024 14,289 14,301 12,869 14,700 13,206 2,826 27.28%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 12,024 14,289 14,301 12,869 14,700 13,206 2,826 27.28%
NOSH 92,500 95,263 95,340 98,999 97,999 94,333 25,700 23.78%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -3.10% -4.31% 7.96% 3.99% 0.58% 2.98% 8.83% -
ROE -0.92% -1.27% 5.87% 0.77% 0.33% 2.14% 9.09% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.63 7.16 14.03 9.65 9.36 10.07 11.33 -6.37%
EPS -0.12 -0.19 0.88 0.10 0.05 0.30 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.15 0.15 0.13 0.15 0.14 0.11 2.82%
Adjusted Per Share Value based on latest NOSH - 98,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.97 0.93 1.83 1.31 1.25 1.30 0.40 15.90%
EPS -0.02 -0.02 0.11 0.01 0.01 0.04 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0164 0.0195 0.0196 0.0176 0.0201 0.0181 0.0039 27.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.05 0.09 0.20 0.12 0.17 0.17 0.00 -
P/RPS 0.66 1.26 1.43 1.24 1.82 1.69 0.00 -
P/EPS -41.67 -47.37 22.73 120.00 340.00 56.67 0.00 -
EY -2.40 -2.11 4.40 0.83 0.29 1.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.60 1.33 0.92 1.13 1.21 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 25/11/09 28/11/08 30/11/07 28/11/06 29/11/05 31/12/04 -
Price 0.10 0.09 0.16 0.10 0.19 0.13 0.28 -
P/RPS 1.31 1.26 1.14 1.04 2.03 1.29 0.00 -
P/EPS -83.33 -47.37 18.18 100.00 380.00 43.33 0.00 -
EY -1.20 -2.11 5.50 1.00 0.26 2.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.60 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