[SERSOL] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.87%
YoY- -602.22%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 5,708 6,793 9,176 6,387 6,078 6,731 9,501 -28.82%
PBT -819 -1,703 61 -317 -301 -361 382 -
Tax 0 364 -8 -18 0 147 -99 -
NP -819 -1,339 53 -335 -301 -214 283 -
-
NP to SH -689 -1,067 49 -226 -248 -214 283 -
-
Tax Rate - - 13.11% - - - 25.92% -
Total Cost 6,527 8,132 9,123 6,722 6,379 6,945 9,218 -20.57%
-
Net Worth 12,166 13,337 14,700 14,125 14,307 13,956 13,206 -5.32%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 376 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 12,166 13,337 14,700 14,125 14,307 13,956 13,206 -5.32%
NOSH 94,383 95,267 97,999 94,166 95,384 93,043 94,333 0.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -14.35% -19.71% 0.58% -5.25% -4.95% -3.18% 2.98% -
ROE -5.66% -8.00% 0.33% -1.60% -1.73% -1.53% 2.14% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.05 7.13 9.36 6.78 6.37 7.23 10.07 -28.82%
EPS -0.73 -1.12 0.05 -0.24 -0.26 -0.23 0.30 -
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.1289 0.14 0.15 0.15 0.15 0.15 0.14 -5.36%
Adjusted Per Share Value based on latest NOSH - 94,166
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.78 0.93 1.25 0.87 0.83 0.92 1.30 -28.88%
EPS -0.09 -0.15 0.01 -0.03 -0.03 -0.03 0.04 -
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.0166 0.0182 0.0201 0.0193 0.0196 0.0191 0.0181 -5.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.17 0.19 0.17 0.23 0.32 0.13 0.17 -
P/RPS 2.81 2.66 1.82 3.39 5.02 1.80 1.69 40.39%
P/EPS -23.29 -16.96 340.00 -95.83 -123.08 -56.52 56.67 -
EY -4.29 -5.89 0.29 -1.04 -0.81 -1.77 1.76 -
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.32 1.36 1.13 1.53 2.13 0.87 1.21 5.97%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 28/11/06 30/08/06 25/05/06 28/02/06 29/11/05 -
Price 0.14 0.19 0.19 0.18 0.36 0.24 0.13 -
P/RPS 2.31 2.66 2.03 2.65 5.65 3.32 1.29 47.51%
P/EPS -19.18 -16.96 380.00 -75.00 -138.46 -104.35 43.33 -
EY -5.21 -5.89 0.26 -1.33 -0.72 -0.96 2.31 -
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 1.09 1.36 1.27 1.20 2.40 1.60 0.93 11.17%

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