[SERSOL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 40.35%
YoY- -207.59%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 24,538 22,832 28,435 28,854 24,932 24,312 31,169 -14.77%
PBT -2,690 -3,276 -2,260 -742 -1,236 -1,204 198 -
Tax 0 0 338 -34 -36 0 -17 -
NP -2,690 -3,276 -1,922 -777 -1,272 -1,204 181 -
-
NP to SH -2,166 -2,756 -1,492 -566 -950 -992 181 -
-
Tax Rate - - - - - - 8.59% -
Total Cost 27,228 26,108 30,357 29,631 26,204 25,516 30,988 -8.28%
-
Net Worth 12,349 12,166 13,304 14,166 14,250 14,307 14,289 -9.29%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - 760 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 12,349 12,166 13,304 14,166 14,250 14,307 14,289 -9.29%
NOSH 95,000 94,383 95,031 94,444 95,000 95,384 95,263 -0.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -10.96% -14.35% -6.76% -2.69% -5.10% -4.95% 0.58% -
ROE -17.54% -22.65% -11.21% -4.00% -6.67% -6.93% 1.27% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.83 24.19 29.92 30.55 26.24 25.49 32.72 -14.62%
EPS -2.28 -2.92 -1.57 -0.60 -1.00 -1.04 0.19 -
DPS 0.00 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.13 0.1289 0.14 0.15 0.15 0.15 0.15 -9.12%
Adjusted Per Share Value based on latest NOSH - 97,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.27 3.04 3.79 3.84 3.32 3.24 4.15 -14.72%
EPS -0.29 -0.37 -0.20 -0.08 -0.13 -0.13 0.02 -
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.0164 0.0162 0.0177 0.0189 0.019 0.0191 0.019 -9.36%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.14 0.17 0.19 0.17 0.23 0.32 0.13 -
P/RPS 0.54 0.70 0.63 0.56 0.88 1.26 0.40 22.21%
P/EPS -6.14 -5.82 -12.10 -28.33 -23.00 -30.77 68.42 -
EY -16.29 -17.18 -8.26 -3.53 -4.35 -3.25 1.46 -
DY 0.00 0.00 0.00 0.00 3.48 0.00 0.00 -
P/NAPS 1.08 1.32 1.36 1.13 1.53 2.13 0.87 15.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 28/11/06 30/08/06 25/05/06 28/02/06 -
Price 0.15 0.14 0.19 0.19 0.18 0.36 0.24 -
P/RPS 0.58 0.58 0.63 0.62 0.69 1.41 0.73 -14.25%
P/EPS -6.58 -4.79 -12.10 -31.67 -18.00 -34.62 126.32 -
EY -15.20 -20.86 -8.26 -3.16 -5.56 -2.89 0.79 -
DY 0.00 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 1.15 1.09 1.36 1.27 1.20 2.40 1.60 -19.80%

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