[SERSOL] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 21.41%
YoY- -128.0%
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 32,332 31,200 29,098 24,538 22,832 28,435 28,854 7.87%
PBT 556 201 -1,285 -2,690 -3,276 -2,260 -742 -
Tax 0 188 0 0 0 338 -34 -
NP 556 389 -1,285 -2,690 -3,276 -1,922 -777 -
-
NP to SH 816 -326 -1,312 -2,166 -2,756 -1,492 -566 -
-
Tax Rate 0.00% -93.53% - - - - - -
Total Cost 31,776 30,811 30,383 27,228 26,108 30,357 29,631 4.76%
-
Net Worth 12,628 12,257 12,299 12,349 12,166 13,304 14,166 -7.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 12,628 12,257 12,299 12,349 12,166 13,304 14,166 -7.36%
NOSH 97,142 94,285 94,615 95,000 94,383 95,031 94,444 1.89%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.72% 1.25% -4.42% -10.96% -14.35% -6.76% -2.69% -
ROE 6.46% -2.66% -10.67% -17.54% -22.65% -11.21% -4.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.28 33.09 30.75 25.83 24.19 29.92 30.55 5.86%
EPS 0.84 -0.34 -1.39 -2.28 -2.92 -1.57 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.1289 0.14 0.15 -9.09%
Adjusted Per Share Value based on latest NOSH - 93,809
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.31 4.15 3.88 3.27 3.04 3.79 3.84 7.99%
EPS 0.11 -0.04 -0.17 -0.29 -0.37 -0.20 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0163 0.0164 0.0164 0.0162 0.0177 0.0189 -7.54%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.12 0.11 0.12 0.14 0.17 0.19 0.17 -
P/RPS 0.36 0.33 0.39 0.54 0.70 0.63 0.56 -25.49%
P/EPS 14.29 -31.81 -8.65 -6.14 -5.82 -12.10 -28.33 -
EY 7.00 -3.14 -11.56 -16.29 -17.18 -8.26 -3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.85 0.92 1.08 1.32 1.36 1.13 -12.79%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 04/03/08 30/11/07 28/08/07 29/05/07 28/02/07 28/11/06 -
Price 0.10 0.09 0.10 0.15 0.14 0.19 0.19 -
P/RPS 0.30 0.27 0.33 0.58 0.58 0.63 0.62 -38.33%
P/EPS 11.90 -26.03 -7.21 -6.58 -4.79 -12.10 -31.67 -
EY 8.40 -3.84 -13.87 -15.20 -20.86 -8.26 -3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.77 1.15 1.09 1.36 1.27 -28.34%

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