[SERSOL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 40.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 31,169 30,403 23,814 12,785 5,965 0 -
PBT 199 784 713 302 224 0 -
Tax -18 -222 -177 -68 -57 0 -
NP 181 562 536 234 167 0 -
-
NP to SH 181 562 536 234 167 0 -
-
Tax Rate 9.05% 28.32% 24.82% 22.52% 25.45% - -
Total Cost 30,988 29,841 23,278 12,551 5,798 0 -
-
Net Worth 13,956 13,206 12,599 14,357 12,988 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 13,956 13,206 12,599 14,357 12,988 0 -
NOSH 93,043 94,333 89,999 95,714 92,777 25,700 179.42%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.58% 1.85% 2.25% 1.83% 2.80% 0.00% -
ROE 1.30% 4.26% 4.25% 1.63% 1.29% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 33.50 32.23 26.46 13.36 6.43 0.00 -
EPS 0.19 0.60 0.60 0.24 0.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.15 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 95,714
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.15 4.05 3.17 1.70 0.79 0.00 -
EPS 0.02 0.07 0.07 0.03 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0176 0.0168 0.0191 0.0173 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.13 0.17 0.20 0.40 0.28 0.00 -
P/RPS 0.39 0.53 0.76 2.99 4.36 0.00 -
P/EPS 66.83 28.53 33.58 163.61 155.56 0.00 -
EY 1.50 3.50 2.98 0.61 0.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.21 1.43 2.67 2.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 28/02/06 29/11/05 29/08/05 - - - -
Price 0.24 0.13 0.20 0.00 0.00 0.00 -
P/RPS 0.72 0.40 0.76 0.00 0.00 0.00 -
P/EPS 123.37 21.82 33.58 0.00 0.00 0.00 -
EY 0.81 4.58 2.98 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.93 1.43 0.00 0.00 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