[SERSOL] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.23%
YoY- -524.11%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 22,832 28,435 28,854 24,932 24,312 31,169 32,584 -21.12%
PBT -3,276 -2,260 -742 -1,236 -1,204 198 746 -
Tax 0 338 -34 -36 0 -17 -220 -
NP -3,276 -1,922 -777 -1,272 -1,204 181 526 -
-
NP to SH -2,756 -1,492 -566 -950 -992 181 526 -
-
Tax Rate - - - - - 8.59% 29.49% -
Total Cost 26,108 30,357 29,631 26,204 25,516 30,988 32,057 -12.80%
-
Net Worth 12,166 13,304 14,166 14,250 14,307 14,289 13,166 -5.13%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 760 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 12,166 13,304 14,166 14,250 14,307 14,289 13,166 -5.13%
NOSH 94,383 95,031 94,444 95,000 95,384 95,263 94,047 0.23%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -14.35% -6.76% -2.69% -5.10% -4.95% 0.58% 1.62% -
ROE -22.65% -11.21% -4.00% -6.67% -6.93% 1.27% 4.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.19 29.92 30.55 26.24 25.49 32.72 34.65 -21.32%
EPS -2.92 -1.57 -0.60 -1.00 -1.04 0.19 0.56 -
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.1289 0.14 0.15 0.15 0.15 0.15 0.14 -5.36%
Adjusted Per Share Value based on latest NOSH - 94,166
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.04 3.79 3.84 3.32 3.24 4.15 4.34 -21.14%
EPS -0.37 -0.20 -0.08 -0.13 -0.13 0.02 0.07 -
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.0162 0.0177 0.0189 0.019 0.0191 0.019 0.0175 -5.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.17 0.19 0.17 0.23 0.32 0.13 0.17 -
P/RPS 0.70 0.63 0.56 0.88 1.26 0.40 0.49 26.87%
P/EPS -5.82 -12.10 -28.33 -23.00 -30.77 68.42 30.36 -
EY -17.18 -8.26 -3.53 -4.35 -3.25 1.46 3.29 -
DY 0.00 0.00 0.00 3.48 0.00 0.00 0.00 -
P/NAPS 1.32 1.36 1.13 1.53 2.13 0.87 1.21 5.97%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 28/11/06 30/08/06 25/05/06 28/02/06 29/11/05 -
Price 0.14 0.19 0.19 0.18 0.36 0.24 0.13 -
P/RPS 0.58 0.63 0.62 0.69 1.41 0.73 0.38 32.59%
P/EPS -4.79 -12.10 -31.67 -18.00 -34.62 126.32 23.21 -
EY -20.86 -8.26 -3.16 -5.56 -2.89 0.79 4.31 -
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 1.09 1.36 1.27 1.20 2.40 1.60 0.93 11.17%

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