[SERSOL] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -32.84%
YoY--%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 6,078 6,731 9,501 8,117 6,820 5,965 2,912 63.39%
PBT -301 -361 382 100 78 224 311 -
Tax 0 147 -99 -54 -11 -57 -54 -
NP -301 -214 283 46 67 167 257 -
-
NP to SH -248 -214 283 45 67 167 257 -
-
Tax Rate - - 25.92% 54.00% 14.10% 25.45% 17.36% -
Total Cost 6,379 6,945 9,218 8,071 6,753 5,798 2,655 79.48%
-
Net Worth 14,307 13,956 13,206 12,599 14,357 13,916 2,826 195.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 179 - - - -
Div Payout % - - - 400.00% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 14,307 13,956 13,206 12,599 14,357 13,916 2,826 195.13%
NOSH 95,384 93,043 94,333 89,999 95,714 92,777 25,700 139.90%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -4.95% -3.18% 2.98% 0.57% 0.98% 2.80% 8.83% -
ROE -1.73% -1.53% 2.14% 0.36% 0.47% 1.20% 9.09% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.37 7.23 10.07 9.02 7.13 6.43 11.33 -31.90%
EPS -0.26 -0.23 0.30 0.05 0.07 0.18 1.00 -
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.15 0.15 0.11 22.99%
Adjusted Per Share Value based on latest NOSH - 89,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.81 0.90 1.27 1.08 0.91 0.79 0.39 62.85%
EPS -0.03 -0.03 0.04 0.01 0.01 0.02 0.03 -
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.0191 0.0186 0.0176 0.0168 0.0191 0.0185 0.0038 193.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.32 0.13 0.17 0.20 0.40 0.28 0.00 -
P/RPS 5.02 1.80 1.69 2.22 5.61 4.36 0.00 -
P/EPS -123.08 -56.52 56.67 400.00 571.43 155.56 0.00 -
EY -0.81 -1.77 1.76 0.25 0.18 0.64 0.00 -
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.87 1.21 1.43 2.67 1.87 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 29/11/05 29/08/05 27/05/05 30/03/05 31/12/04 -
Price 0.36 0.24 0.13 0.20 0.17 0.40 0.28 -
P/RPS 5.65 3.32 1.29 2.22 2.39 6.22 0.00 -
P/EPS -138.46 -104.35 43.33 400.00 242.86 222.22 0.00 -
EY -0.72 -0.96 2.31 0.25 0.41 0.45 0.00 -
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.60 0.93 1.43 1.13 2.67 0.00 -

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