[SERSOL] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 135.12%
YoY- 53.7%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 42,509 29,098 28,854 32,584 3,882 81.83%
PBT 2,982 -1,285 -742 746 414 63.76%
Tax -956 0 -34 -220 -72 90.80%
NP 2,026 -1,285 -777 526 342 55.96%
-
NP to SH 1,720 -1,312 -566 526 342 49.71%
-
Tax Rate 32.06% - - 29.49% 17.39% -
Total Cost 40,482 30,383 29,631 32,057 3,540 83.81%
-
Net Worth 14,227 12,299 14,166 13,166 942 97.04%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 14,227 12,299 14,166 13,166 942 97.04%
NOSH 94,852 94,615 94,444 94,047 8,566 82.34%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.77% -4.42% -2.69% 1.62% 8.83% -
ROE 12.09% -10.67% -4.00% 4.00% 36.36% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 44.82 30.75 30.55 34.65 45.32 -0.27%
EPS 1.81 -1.39 -0.60 0.56 4.00 -17.97%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.15 0.14 0.11 8.05%
Adjusted Per Share Value based on latest NOSH - 94,333
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.66 3.88 3.84 4.34 0.52 81.56%
EPS 0.23 -0.17 -0.08 0.07 0.05 46.41%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0164 0.0189 0.0175 0.0013 95.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.20 0.12 0.17 0.17 0.00 -
P/RPS 0.45 0.39 0.56 0.49 0.00 -
P/EPS 11.03 -8.65 -28.33 30.36 0.00 -
EY 9.07 -11.56 -3.53 3.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.92 1.13 1.21 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/11/08 30/11/07 28/11/06 29/11/05 31/12/04 -
Price 0.16 0.10 0.19 0.13 0.28 -
P/RPS 0.36 0.33 0.62 0.38 0.00 -
P/EPS 8.82 -7.21 -31.67 23.21 0.00 -
EY 11.33 -13.87 -3.16 4.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.77 1.27 0.93 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