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

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -8.69%
YoY- -418.77%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 33,575 31,200 28,617 28,238 28,064 28,434 28,372 11.86%
PBT 1,159 201 -2,667 -2,987 -2,778 -2,260 -918 -
Tax 188 188 364 356 338 338 20 344.79%
NP 1,347 389 -2,303 -2,631 -2,440 -1,922 -898 -
-
NP to SH 567 -326 -2,051 -2,101 -1,933 -1,492 -639 -
-
Tax Rate -16.22% -93.53% - - - - - -
Total Cost 32,228 30,811 30,920 30,869 30,504 30,356 29,270 6.62%
-
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 - - - - 376 - - -
Div Payout % - - - - 0.00% - - -
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 4.01% 1.25% -8.05% -9.32% -8.69% -6.76% -3.17% -
ROE 4.49% -2.65% -15.94% -17.23% -15.89% -11.19% -4.35% -
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 34.56 32.93 28.91 30.10 29.73 29.85 28.95 12.52%
EPS 0.58 -0.34 -2.07 -2.24 -2.05 -1.57 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.40 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 4.47 4.15 3.81 3.76 3.74 3.79 3.78 11.81%
EPS 0.08 -0.04 -0.27 -0.28 -0.26 -0.20 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.05 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 0.35 0.33 0.42 0.47 0.57 0.64 0.59 -29.37%
P/EPS 20.56 -31.97 -5.79 -6.25 -8.30 -12.13 -26.07 -
EY 4.86 -3.13 -17.26 -16.00 -12.05 -8.24 -3.84 -
DY 0.00 0.00 0.00 0.00 2.35 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 0.29 0.27 0.35 0.50 0.47 0.64 0.66 -42.17%
P/EPS 17.13 -26.15 -4.83 -6.70 -6.84 -12.13 -29.14 -
EY 5.84 -3.82 -20.72 -14.93 -14.63 -8.24 -3.43 -
DY 0.00 0.00 0.00 0.00 2.85 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