[SERSOL] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 40.35%
YoY- -207.59%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 23,028 42,509 29,098 28,854 32,584 3,882 42.74%
PBT 142 2,982 -1,285 -742 746 414 -19.25%
Tax -315 -956 0 -34 -220 -72 34.31%
NP -173 2,026 -1,285 -777 526 342 -
-
NP to SH 84 1,720 -1,312 -566 526 342 -24.47%
-
Tax Rate 221.83% 32.06% - - 29.49% 17.39% -
Total Cost 23,201 40,482 30,383 29,631 32,057 3,540 45.61%
-
Net Worth 13,500 14,227 12,299 14,166 13,166 942 70.26%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 13,500 14,227 12,299 14,166 13,166 942 70.26%
NOSH 89,999 94,852 94,615 94,444 94,047 8,566 60.02%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -0.75% 4.77% -4.42% -2.69% 1.62% 8.83% -
ROE 0.62% 12.09% -10.67% -4.00% 4.00% 36.36% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 25.59 44.82 30.75 30.55 34.65 45.32 -10.79%
EPS 0.09 1.81 -1.39 -0.60 0.56 4.00 -53.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.13 0.15 0.14 0.11 6.39%
Adjusted Per Share Value based on latest NOSH - 97,999
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.15 5.81 3.98 3.94 4.45 0.53 42.79%
EPS 0.01 0.24 -0.18 -0.08 0.07 0.05 -27.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.0195 0.0168 0.0194 0.018 0.0013 70.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.09 0.20 0.12 0.17 0.17 0.00 -
P/RPS 0.35 0.45 0.39 0.56 0.49 0.00 -
P/EPS 96.43 11.03 -8.65 -28.33 30.36 0.00 -
EY 1.04 9.07 -11.56 -3.53 3.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.33 0.92 1.13 1.21 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/09 28/11/08 30/11/07 28/11/06 29/11/05 31/12/04 -
Price 0.09 0.16 0.10 0.19 0.13 0.28 -
P/RPS 0.35 0.36 0.33 0.62 0.38 0.00 -
P/EPS 96.43 8.82 -7.21 -31.67 23.21 0.00 -
EY 1.04 11.33 -13.87 -3.16 4.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 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