[SERSOL] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 125.13%
YoY- 102.04%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 10,425 8,083 9,376 9,555 6,561 5,708 6,793 33.08%
PBT 837 139 1,165 381 -526 -819 -1,703 -
Tax -520 0 188 0 0 0 364 -
NP 317 139 1,353 381 -526 -819 -1,339 -
-
NP to SH 248 204 658 99 -394 -689 -1,067 -
-
Tax Rate 62.13% 0.00% -16.14% 0.00% - - - -
Total Cost 10,108 7,944 8,023 9,174 7,087 6,527 8,132 15.62%
-
Net Worth 13,353 12,628 12,315 12,869 12,195 12,166 13,337 0.08%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 13,353 12,628 12,315 12,869 12,195 12,166 13,337 0.08%
NOSH 95,384 97,142 94,736 98,999 93,809 94,383 95,267 0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.04% 1.72% 14.43% 3.99% -8.02% -14.35% -19.71% -
ROE 1.86% 1.62% 5.34% 0.77% -3.23% -5.66% -8.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.93 8.32 9.90 9.65 6.99 6.05 7.13 32.98%
EPS 0.26 0.21 0.69 0.10 -0.42 -0.73 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.13 0.1289 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 98,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.39 1.08 1.25 1.27 0.87 0.76 0.90 33.64%
EPS 0.03 0.03 0.09 0.01 -0.05 -0.09 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0178 0.0168 0.0164 0.0171 0.0162 0.0162 0.0178 0.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.15 0.12 0.11 0.12 0.14 0.17 0.19 -
P/RPS 1.37 1.44 1.11 1.24 2.00 2.81 2.66 -35.77%
P/EPS 57.69 57.14 15.84 120.00 -33.33 -23.29 -16.96 -
EY 1.73 1.75 6.31 0.83 -3.00 -4.29 -5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.92 0.85 0.92 1.08 1.32 1.36 -14.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 04/03/08 30/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.19 0.10 0.09 0.10 0.15 0.14 0.19 -
P/RPS 1.74 1.20 0.91 1.04 2.14 2.31 2.66 -24.66%
P/EPS 73.08 47.62 12.96 100.00 -35.71 -19.18 -16.96 -
EY 1.37 2.10 7.72 1.00 -2.80 -5.21 -5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.77 0.69 0.77 1.15 1.09 1.36 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