[SERSOL] QoQ TTM Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -67.79%
YoY- 8.38%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 28,372 28,697 30,427 31,169 30,403 23,814 12,785 70.05%
PBT -918 -597 -180 199 784 713 302 -
Tax 20 83 46 -18 -222 -177 -68 -
NP -898 -514 -134 181 562 536 234 -
-
NP to SH -639 -405 -134 181 562 536 234 -
-
Tax Rate - - - 9.05% 28.32% 24.82% 22.52% -
Total Cost 29,270 29,211 30,561 30,988 29,841 23,278 12,551 75.76%
-
Net Worth 14,700 14,125 14,307 13,956 13,206 12,599 14,357 1.58%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 376 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 14,700 14,125 14,307 13,956 13,206 12,599 14,357 1.58%
NOSH 97,999 94,166 95,384 93,043 94,333 89,999 95,714 1.58%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -3.17% -1.79% -0.44% 0.58% 1.85% 2.25% 1.83% -
ROE -4.35% -2.87% -0.94% 1.30% 4.26% 4.25% 1.63% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.95 30.47 31.90 33.50 32.23 26.46 13.36 67.37%
EPS -0.65 -0.43 -0.14 0.19 0.60 0.60 0.24 -
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.14 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 93,043
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.78 3.82 4.05 4.15 4.05 3.17 1.70 70.27%
EPS -0.09 -0.05 -0.02 0.02 0.07 0.07 0.03 -
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0188 0.0191 0.0186 0.0176 0.0168 0.0191 1.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.17 0.23 0.32 0.13 0.17 0.20 0.40 -
P/RPS 0.59 0.75 1.00 0.39 0.53 0.76 2.99 -66.07%
P/EPS -26.07 -53.48 -227.78 66.83 28.53 33.58 163.61 -
EY -3.84 -1.87 -0.44 1.50 3.50 2.98 0.61 -
DY 0.00 1.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.53 2.13 0.87 1.21 1.43 2.67 -43.60%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 25/05/06 28/02/06 29/11/05 29/08/05 - -
Price 0.19 0.18 0.36 0.24 0.13 0.20 0.00 -
P/RPS 0.66 0.59 1.13 0.72 0.40 0.76 0.00 -
P/EPS -29.14 -41.85 -256.26 123.37 21.82 33.58 0.00 -
EY -3.43 -2.39 -0.39 0.81 4.58 2.98 0.00 -
DY 0.00 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.20 2.40 1.60 0.93 1.43 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