[SERSOL] QoQ TTM Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -52.78%
YoY- -181.46%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 25,020 22,946 22,704 22,431 22,143 25,535 32,091 -15.25%
PBT -2,451 -2,358 -2,369 -1,400 -978 313 1,760 -
Tax -5 -178 -242 -370 -370 -2 -90 -85.36%
NP -2,456 -2,536 -2,611 -1,770 -1,348 311 1,670 -
-
NP to SH -1,912 -1,848 -1,918 -1,265 -828 523 1,543 -
-
Tax Rate - - - - - 0.64% 5.11% -
Total Cost 27,476 25,482 25,315 24,201 23,491 25,224 30,421 -6.54%
-
Net Worth 11,369 12,024 12,261 13,408 13,315 14,289 15,231 -17.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 11,369 12,024 12,261 13,408 13,315 14,289 15,231 -17.66%
NOSH 94,742 92,500 94,318 95,777 95,108 95,263 95,200 -0.32%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -9.82% -11.05% -11.50% -7.89% -6.09% 1.22% 5.20% -
ROE -16.82% -15.37% -15.64% -9.43% -6.22% 3.66% 10.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.41 24.81 24.07 23.42 23.28 26.80 33.71 -14.97%
EPS -2.02 -2.00 -2.03 -1.32 -0.87 0.55 1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.14 0.14 0.15 0.16 -17.40%
Adjusted Per Share Value based on latest NOSH - 95,777
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.33 3.06 3.02 2.99 2.95 3.40 4.27 -15.23%
EPS -0.25 -0.25 -0.26 -0.17 -0.11 0.07 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0151 0.016 0.0163 0.0179 0.0177 0.019 0.0203 -17.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.06 0.05 0.09 0.09 0.09 0.09 0.15 -
P/RPS 0.23 0.20 0.37 0.38 0.39 0.34 0.44 -35.03%
P/EPS -2.97 -2.50 -4.43 -6.81 -10.34 16.39 9.25 -
EY -33.64 -39.96 -22.59 -14.68 -9.67 6.10 10.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.69 0.64 0.64 0.60 0.94 -34.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 17/08/10 26/05/10 25/02/10 25/11/09 20/08/09 -
Price 0.06 0.10 0.05 0.17 0.09 0.09 0.09 -
P/RPS 0.23 0.40 0.21 0.73 0.39 0.34 0.27 -10.11%
P/EPS -2.97 -5.01 -2.46 -12.87 -10.34 16.39 5.55 -
EY -33.64 -19.98 -40.67 -7.77 -9.67 6.10 18.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.77 0.38 1.21 0.64 0.60 0.56 -7.25%

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