[SERSOL] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
04-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 84.11%
YoY- 78.15%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 25,020 22,143 40,147 31,200 28,434 31,169 5,965 26.97%
PBT -2,451 -978 2,444 201 -2,260 199 224 -
Tax -5 -370 -482 188 338 -18 -57 -33.33%
NP -2,456 -1,348 1,962 389 -1,922 181 167 -
-
NP to SH -1,912 -828 1,751 -326 -1,492 181 167 -
-
Tax Rate - - 19.72% -93.53% - 9.05% 25.45% -
Total Cost 27,476 23,491 38,185 30,811 30,356 30,988 5,798 29.58%
-
Net Worth 11,369 13,315 14,375 12,315 13,337 13,956 12,988 -2.19%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 11,369 13,315 14,375 12,315 13,337 13,956 12,988 -2.19%
NOSH 94,742 95,108 95,833 94,736 95,267 93,043 92,777 0.34%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -9.82% -6.09% 4.89% 1.25% -6.76% 0.58% 2.80% -
ROE -16.82% -6.22% 12.18% -2.65% -11.19% 1.30% 1.29% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 26.41 23.28 41.89 32.93 29.85 33.50 6.43 26.53%
EPS -2.02 -0.87 1.83 -0.34 -1.57 0.19 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 0.15 0.13 0.14 0.15 0.14 -2.53%
Adjusted Per Share Value based on latest NOSH - 94,736
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.42 3.03 5.49 4.27 3.89 4.26 0.82 26.85%
EPS -0.26 -0.11 0.24 -0.04 -0.20 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0182 0.0197 0.0168 0.0182 0.0191 0.0178 -2.27%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.06 0.09 0.11 0.11 0.19 0.13 0.28 -
P/RPS 0.23 0.39 0.26 0.33 0.64 0.39 4.36 -38.74%
P/EPS -2.97 -10.34 6.02 -31.97 -12.13 66.83 155.56 -
EY -33.64 -9.67 16.61 -3.13 -8.24 1.50 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.73 0.85 1.36 0.87 2.00 -20.62%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 04/03/08 28/02/07 28/02/06 - -
Price 0.06 0.09 0.10 0.09 0.19 0.24 0.00 -
P/RPS 0.23 0.39 0.24 0.27 0.64 0.72 0.00 -
P/EPS -2.97 -10.34 5.47 -26.15 -12.13 123.37 0.00 -
EY -33.64 -9.67 18.27 -3.82 -8.24 0.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.67 0.69 1.36 1.60 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