[SERSOL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 61.21%
YoY- 195.03%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 32,091 36,076 40,147 41,258 37,439 33,575 31,200 1.89%
PBT 1,760 2,158 2,444 3,403 2,522 1,159 201 325.38%
Tax -90 -482 -482 -529 -332 188 188 -
NP 1,670 1,676 1,962 2,874 2,190 1,347 389 164.38%
-
NP to SH 1,543 1,553 1,751 1,949 1,209 567 -326 -
-
Tax Rate 5.11% 22.34% 19.72% 15.55% 13.16% -16.22% -93.53% -
Total Cost 30,421 34,400 38,185 38,384 35,249 32,228 30,811 -0.84%
-
Net Worth 15,231 9,000 14,375 14,301 13,353 12,628 12,315 15.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 15,231 9,000 14,375 14,301 13,353 12,628 12,315 15.23%
NOSH 95,200 60,000 95,833 95,340 95,384 97,142 94,736 0.32%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.20% 4.65% 4.89% 6.97% 5.85% 4.01% 1.25% -
ROE 10.13% 17.26% 12.18% 13.63% 9.05% 4.49% -2.65% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 33.71 60.13 41.89 43.27 39.25 34.56 32.93 1.57%
EPS 1.62 2.59 1.83 2.04 1.27 0.58 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.14 0.13 0.13 14.86%
Adjusted Per Share Value based on latest NOSH - 95,340
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.39 4.93 5.49 5.64 5.12 4.59 4.27 1.86%
EPS 0.21 0.21 0.24 0.27 0.17 0.08 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0123 0.0197 0.0196 0.0183 0.0173 0.0168 15.31%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.15 0.06 0.11 0.20 0.15 0.12 0.11 -
P/RPS 0.44 0.10 0.26 0.46 0.38 0.35 0.33 21.16%
P/EPS 9.25 2.32 6.02 9.78 11.83 20.56 -31.97 -
EY 10.81 43.14 16.61 10.22 8.45 4.86 -3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.40 0.73 1.33 1.07 0.92 0.85 6.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 25/05/09 26/02/09 28/11/08 29/08/08 29/05/08 04/03/08 -
Price 0.09 0.09 0.10 0.16 0.19 0.10 0.09 -
P/RPS 0.27 0.15 0.24 0.37 0.48 0.29 0.27 0.00%
P/EPS 5.55 3.48 5.47 7.83 14.99 17.13 -26.15 -
EY 18.01 28.76 18.27 12.78 6.67 5.84 -3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.67 1.07 1.36 0.77 0.69 -13.00%

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