[SERSOL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -57.78%
YoY- -213.7%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,238 28,064 28,434 28,372 28,697 30,427 31,169 -6.38%
PBT -2,987 -2,778 -2,260 -918 -597 -180 199 -
Tax 356 338 338 20 83 46 -18 -
NP -2,631 -2,440 -1,922 -898 -514 -134 181 -
-
NP to SH -2,101 -1,933 -1,492 -639 -405 -134 181 -
-
Tax Rate - - - - - - 9.05% -
Total Cost 30,869 30,504 30,356 29,270 29,211 30,561 30,988 -0.25%
-
Net Worth 12,195 12,166 13,337 14,700 14,125 14,307 13,956 -8.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 376 - - 376 - - -
Div Payout % - 0.00% - - 0.00% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 12,195 12,166 13,337 14,700 14,125 14,307 13,956 -8.62%
NOSH 93,809 94,383 95,267 97,999 94,166 95,384 93,043 0.54%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -9.32% -8.69% -6.76% -3.17% -1.79% -0.44% 0.58% -
ROE -17.23% -15.89% -11.19% -4.35% -2.87% -0.94% 1.30% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 30.10 29.73 29.85 28.95 30.47 31.90 33.50 -6.90%
EPS -2.24 -2.05 -1.57 -0.65 -0.43 -0.14 0.19 -
DPS 0.00 0.40 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.13 0.1289 0.14 0.15 0.15 0.15 0.15 -9.12%
Adjusted Per Share Value based on latest NOSH - 97,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.86 3.84 3.89 3.88 3.92 4.16 4.26 -6.37%
EPS -0.29 -0.26 -0.20 -0.09 -0.06 -0.02 0.02 -
DPS 0.00 0.05 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0167 0.0166 0.0182 0.0201 0.0193 0.0196 0.0191 -8.58%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.14 0.17 0.19 0.17 0.23 0.32 0.13 -
P/RPS 0.47 0.57 0.64 0.59 0.75 1.00 0.39 13.28%
P/EPS -6.25 -8.30 -12.13 -26.07 -53.48 -227.78 66.83 -
EY -16.00 -12.05 -8.24 -3.84 -1.87 -0.44 1.50 -
DY 0.00 2.35 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 1.08 1.32 1.36 1.13 1.53 2.13 0.87 15.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 28/11/06 30/08/06 25/05/06 28/02/06 -
Price 0.15 0.14 0.19 0.19 0.18 0.36 0.24 -
P/RPS 0.50 0.47 0.64 0.66 0.59 1.13 0.72 -21.63%
P/EPS -6.70 -6.84 -12.13 -29.14 -41.85 -256.26 123.37 -
EY -14.93 -14.63 -8.24 -3.43 -2.39 -0.39 0.81 -
DY 0.00 2.85 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 1.15 1.09 1.36 1.27 1.20 2.40 1.60 -19.80%

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