[SERSOL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 47.95%
YoY- -7283.33%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 25,021 18,074 11,013 4,300 22,144 17,271 10,453 78.65%
PBT -2,508 -1,272 -1,098 -569 -978 107 292 -
Tax -5 -45 0 0 -370 -237 -128 -88.41%
NP -2,513 -1,317 -1,098 -569 -1,348 -130 164 -
-
NP to SH -1,940 -956 -845 -431 -828 63 244 -
-
Tax Rate - - - - - 221.50% 43.84% -
Total Cost 27,534 19,391 12,111 4,869 23,492 17,401 10,289 92.40%
-
Net Worth 11,363 12,304 12,342 13,408 13,357 13,500 15,015 -16.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 11,363 12,304 12,342 13,408 13,357 13,500 15,015 -16.91%
NOSH 94,696 94,653 94,943 95,777 95,411 89,999 93,846 0.60%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -10.04% -7.29% -9.97% -13.23% -6.09% -0.75% 1.57% -
ROE -17.07% -7.77% -6.85% -3.21% -6.20% 0.47% 1.63% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.42 19.09 11.60 4.49 23.21 19.19 11.14 77.56%
EPS -2.04 -1.01 -0.89 -0.45 -0.87 0.07 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.14 0.14 0.15 0.16 -17.40%
Adjusted Per Share Value based on latest NOSH - 95,777
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.42 2.47 1.51 0.59 3.03 2.36 1.43 78.55%
EPS -0.27 -0.13 -0.12 -0.06 -0.11 0.01 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0168 0.0169 0.0183 0.0183 0.0185 0.0205 -16.96%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.06 0.05 0.09 0.09 0.09 0.09 0.15 -
P/RPS 0.23 0.26 0.78 2.00 0.39 0.47 1.35 -69.16%
P/EPS -2.93 -4.95 -10.11 -20.00 -10.37 128.57 57.69 -
EY -34.14 -20.20 -9.89 -5.00 -9.64 0.78 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.69 0.64 0.64 0.60 0.94 -34.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 17/08/10 26/05/10 25/02/10 25/11/09 20/08/09 -
Price 0.06 0.10 0.05 0.17 0.09 0.09 0.09 -
P/RPS 0.23 0.52 0.43 3.79 0.39 0.47 0.81 -56.69%
P/EPS -2.93 -9.90 -5.62 -37.78 -10.37 128.57 34.62 -
EY -34.14 -10.10 -17.80 -2.65 -9.64 0.78 2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.77 0.38 1.21 0.64 0.60 0.56 -7.25%

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