[SERSOL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -237.02%
YoY- -470.15%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 28,435 21,641 12,466 6,078 31,169 24,438 14,937 53.42%
PBT -2,260 -557 -618 -301 198 560 178 -
Tax 338 -26 -18 0 -17 -165 -65 -
NP -1,922 -583 -636 -301 181 395 113 -
-
NP to SH -1,492 -425 -475 -248 181 395 112 -
-
Tax Rate - - - - 8.59% 29.46% 36.52% -
Total Cost 30,357 22,224 13,102 6,379 30,988 24,043 14,824 61.05%
-
Net Worth 13,304 14,166 14,250 14,307 14,289 13,166 12,599 3.68%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 380 - - - 179 -
Div Payout % - - 0.00% - - - 160.71% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 13,304 14,166 14,250 14,307 14,289 13,166 12,599 3.68%
NOSH 95,031 94,444 95,000 95,384 95,263 94,047 89,999 3.68%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -6.76% -2.69% -5.10% -4.95% 0.58% 1.62% 0.76% -
ROE -11.21% -3.00% -3.33% -1.73% 1.27% 3.00% 0.89% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.92 22.91 13.12 6.37 32.72 25.98 16.60 47.94%
EPS -1.57 -0.45 -0.50 -0.26 0.19 0.42 0.12 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.20 -
NAPS 0.14 0.15 0.15 0.15 0.15 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 95,384
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.79 2.88 1.66 0.81 4.15 3.25 1.99 53.46%
EPS -0.20 -0.06 -0.06 -0.03 0.02 0.05 0.01 -
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.02 -
NAPS 0.0177 0.0189 0.019 0.0191 0.019 0.0175 0.0168 3.53%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.19 0.17 0.23 0.32 0.13 0.17 0.20 -
P/RPS 0.63 0.74 1.75 5.02 0.40 0.65 1.21 -35.20%
P/EPS -12.10 -37.78 -46.00 -123.08 68.42 40.48 160.71 -
EY -8.26 -2.65 -2.17 -0.81 1.46 2.47 0.62 -
DY 0.00 0.00 1.74 0.00 0.00 0.00 1.00 -
P/NAPS 1.36 1.13 1.53 2.13 0.87 1.21 1.43 -3.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 30/08/06 25/05/06 28/02/06 29/11/05 29/08/05 -
Price 0.19 0.19 0.18 0.36 0.24 0.13 0.20 -
P/RPS 0.63 0.83 1.37 5.65 0.73 0.50 1.21 -35.20%
P/EPS -12.10 -42.22 -36.00 -138.46 126.32 30.95 160.71 -
EY -8.26 -2.37 -2.78 -0.72 0.79 3.23 0.62 -
DY 0.00 0.00 2.22 0.00 0.00 0.00 1.00 -
P/NAPS 1.36 1.27 1.20 2.40 1.60 0.93 1.43 -3.28%

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