[SERSOL] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
04-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 75.15%
YoY- 78.15%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 25,021 22,144 40,147 31,200 28,435 31,169 8,877 18.84%
PBT -2,508 -978 2,443 201 -2,260 198 535 -
Tax -5 -370 -482 188 338 -17 -111 -40.33%
NP -2,513 -1,348 1,961 389 -1,922 181 424 -
-
NP to SH -1,940 -828 1,750 -326 -1,492 181 424 -
-
Tax Rate - - 19.73% -93.53% - 8.59% 20.75% -
Total Cost 27,534 23,492 38,186 30,811 30,357 30,988 8,453 21.74%
-
Net Worth 11,363 13,357 14,266 12,257 13,304 14,289 4,297 17.58%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 11,363 13,357 14,266 12,257 13,304 14,289 4,297 17.58%
NOSH 94,696 95,411 95,108 94,285 95,031 95,263 28,648 22.03%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -10.04% -6.09% 4.88% 1.25% -6.76% 0.58% 4.78% -
ROE -17.07% -6.20% 12.27% -2.66% -11.21% 1.27% 9.87% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 26.42 23.21 42.21 33.09 29.92 32.72 30.99 -2.62%
EPS -2.04 -0.87 1.84 -0.34 -1.57 0.19 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 0.15 0.13 0.14 0.15 0.15 -3.64%
Adjusted Per Share Value based on latest NOSH - 94,736
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.42 3.03 5.49 4.27 3.89 4.26 1.21 18.89%
EPS -0.27 -0.11 0.24 -0.04 -0.20 0.02 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0183 0.0195 0.0168 0.0182 0.0195 0.0059 17.45%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.06 0.09 0.11 0.11 0.19 0.13 0.28 -
P/RPS 0.23 0.39 0.26 0.33 0.63 0.40 0.90 -20.33%
P/EPS -2.93 -10.37 5.98 -31.81 -12.10 68.42 18.92 -
EY -34.14 -9.64 16.73 -3.14 -8.26 1.46 5.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.73 0.85 1.36 0.87 1.87 -19.72%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 04/03/08 28/02/07 28/02/06 30/03/05 -
Price 0.06 0.09 0.10 0.09 0.19 0.24 0.40 -
P/RPS 0.23 0.39 0.24 0.27 0.63 0.73 1.29 -24.96%
P/EPS -2.93 -10.37 5.43 -26.03 -12.10 126.32 27.03 -
EY -34.14 -9.64 18.40 -3.84 -8.26 0.79 3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.67 0.69 1.36 1.60 2.67 -24.35%

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