[SERSOL] QoQ Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 42.82%
YoY- -74.34%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 8,083 9,376 9,555 6,561 5,708 6,793 9,176 -8.10%
PBT 139 1,165 381 -526 -819 -1,703 61 73.07%
Tax 0 188 0 0 0 364 -8 -
NP 139 1,353 381 -526 -819 -1,339 53 90.06%
-
NP to SH 204 658 99 -394 -689 -1,067 49 158.57%
-
Tax Rate 0.00% -16.14% 0.00% - - - 13.11% -
Total Cost 7,944 8,023 9,174 7,087 6,527 8,132 9,123 -8.80%
-
Net Worth 12,628 12,315 12,869 12,195 12,166 13,337 14,700 -9.62%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 12,628 12,315 12,869 12,195 12,166 13,337 14,700 -9.62%
NOSH 97,142 94,736 98,999 93,809 94,383 95,267 97,999 -0.58%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.72% 14.43% 3.99% -8.02% -14.35% -19.71% 0.58% -
ROE 1.62% 5.34% 0.77% -3.23% -5.66% -8.00% 0.33% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.32 9.90 9.65 6.99 6.05 7.13 9.36 -7.54%
EPS 0.21 0.69 0.10 -0.42 -0.73 -1.12 0.05 160.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.1289 0.14 0.15 -9.09%
Adjusted Per Share Value based on latest NOSH - 93,809
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.08 1.25 1.27 0.87 0.76 0.90 1.22 -7.79%
EPS 0.03 0.09 0.01 -0.05 -0.09 -0.14 0.01 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0164 0.0171 0.0162 0.0162 0.0178 0.0196 -9.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.12 0.11 0.12 0.14 0.17 0.19 0.17 -
P/RPS 1.44 1.11 1.24 2.00 2.81 2.66 1.82 -14.44%
P/EPS 57.14 15.84 120.00 -33.33 -23.29 -16.96 340.00 -69.51%
EY 1.75 6.31 0.83 -3.00 -4.29 -5.89 0.29 231.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.85 0.92 1.08 1.32 1.36 1.13 -12.79%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 04/03/08 30/11/07 28/08/07 29/05/07 28/02/07 28/11/06 -
Price 0.10 0.09 0.10 0.15 0.14 0.19 0.19 -
P/RPS 1.20 0.91 1.04 2.14 2.31 2.66 2.03 -29.54%
P/EPS 47.62 12.96 100.00 -35.71 -19.18 -16.96 380.00 -74.92%
EY 2.10 7.72 1.00 -2.80 -5.21 -5.89 0.26 302.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.77 1.15 1.09 1.36 1.27 -28.34%

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