[SERSOL] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
04-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 564.65%
YoY- 161.67%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 13,374 10,425 8,083 9,376 9,555 6,561 5,708 76.13%
PBT 1,262 837 139 1,165 381 -526 -819 -
Tax -197 -520 0 188 0 0 0 -
NP 1,065 317 139 1,353 381 -526 -819 -
-
NP to SH 839 248 204 658 99 -394 -689 -
-
Tax Rate 15.61% 62.13% 0.00% -16.14% 0.00% - - -
Total Cost 12,309 10,108 7,944 8,023 9,174 7,087 6,527 52.46%
-
Net Worth 14,301 13,353 12,628 12,315 12,869 12,195 12,166 11.34%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 14,301 13,353 12,628 12,315 12,869 12,195 12,166 11.34%
NOSH 95,340 95,384 97,142 94,736 98,999 93,809 94,383 0.67%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.96% 3.04% 1.72% 14.43% 3.99% -8.02% -14.35% -
ROE 5.87% 1.86% 1.62% 5.34% 0.77% -3.23% -5.66% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.03 10.93 8.32 9.90 9.65 6.99 6.05 74.93%
EPS 0.88 0.26 0.21 0.69 0.10 -0.42 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.13 0.13 0.13 0.1289 10.60%
Adjusted Per Share Value based on latest NOSH - 94,736
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.83 1.43 1.11 1.28 1.31 0.90 0.78 76.29%
EPS 0.11 0.03 0.03 0.09 0.01 -0.05 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0183 0.0173 0.0168 0.0176 0.0167 0.0166 11.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.15 0.12 0.11 0.12 0.14 0.17 -
P/RPS 1.43 1.37 1.44 1.11 1.24 2.00 2.81 -36.18%
P/EPS 22.73 57.69 57.14 15.84 120.00 -33.33 -23.29 -
EY 4.40 1.73 1.75 6.31 0.83 -3.00 -4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.07 0.92 0.85 0.92 1.08 1.32 0.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 29/05/08 04/03/08 30/11/07 28/08/07 29/05/07 -
Price 0.16 0.19 0.10 0.09 0.10 0.15 0.14 -
P/RPS 1.14 1.74 1.20 0.91 1.04 2.14 2.31 -37.47%
P/EPS 18.18 73.08 47.62 12.96 100.00 -35.71 -19.18 -
EY 5.50 1.37 2.10 7.72 1.00 -2.80 -5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.36 0.77 0.69 0.77 1.15 1.09 -1.22%

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