[SERSOL] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 273.93%
YoY- 129.33%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 40,147 41,258 37,439 33,575 31,200 28,617 28,238 26.30%
PBT 2,444 3,403 2,522 1,159 201 -2,667 -2,987 -
Tax -482 -529 -332 188 188 364 356 -
NP 1,962 2,874 2,190 1,347 389 -2,303 -2,631 -
-
NP to SH 1,751 1,949 1,209 567 -326 -2,051 -2,101 -
-
Tax Rate 19.72% 15.55% 13.16% -16.22% -93.53% - - -
Total Cost 38,185 38,384 35,249 32,228 30,811 30,920 30,869 15.15%
-
Net Worth 14,375 14,301 13,353 12,628 12,315 12,869 12,195 11.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 14,375 14,301 13,353 12,628 12,315 12,869 12,195 11.53%
NOSH 95,833 95,340 95,384 97,142 94,736 98,999 93,809 1.42%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.89% 6.97% 5.85% 4.01% 1.25% -8.05% -9.32% -
ROE 12.18% 13.63% 9.05% 4.49% -2.65% -15.94% -17.23% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 41.89 43.27 39.25 34.56 32.93 28.91 30.10 24.52%
EPS 1.83 2.04 1.27 0.58 -0.34 -2.07 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.13 0.13 0.13 9.96%
Adjusted Per Share Value based on latest NOSH - 97,142
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.49 5.64 5.12 4.59 4.27 3.91 3.86 26.33%
EPS 0.24 0.27 0.17 0.08 -0.04 -0.28 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0196 0.0183 0.0173 0.0168 0.0176 0.0167 11.58%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.11 0.20 0.15 0.12 0.11 0.12 0.14 -
P/RPS 0.26 0.46 0.38 0.35 0.33 0.42 0.47 -32.49%
P/EPS 6.02 9.78 11.83 20.56 -31.97 -5.79 -6.25 -
EY 16.61 10.22 8.45 4.86 -3.13 -17.26 -16.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.33 1.07 0.92 0.85 0.92 1.08 -22.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 29/08/08 29/05/08 04/03/08 30/11/07 28/08/07 -
Price 0.10 0.16 0.19 0.10 0.09 0.10 0.15 -
P/RPS 0.24 0.37 0.48 0.29 0.27 0.35 0.50 -38.55%
P/EPS 5.47 7.83 14.99 17.13 -26.15 -4.83 -6.70 -
EY 18.27 12.78 6.67 5.84 -3.82 -20.72 -14.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.07 1.36 0.77 0.69 0.77 1.15 -30.12%

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