[SERSOL] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -37.58%
YoY- -18.02%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 24,756 16,925 18,014 16,008 15,688 17,155 17,238 27.31%
PBT 464 -4,456 -5,032 -2,746 -2,008 -1,763 -1,634 -
Tax 20 10 18 18 20 93 30 -23.70%
NP 484 -4,446 -5,013 -2,728 -1,988 -1,670 -1,604 -
-
NP to SH 484 -4,444 -5,010 -2,724 -1,980 -1,668 -1,606 -
-
Tax Rate -4.31% - - - - - - -
Total Cost 24,272 21,371 23,027 18,736 17,676 18,825 18,842 18.40%
-
Net Worth 14,116 13,525 13,490 15,346 17,134 15,226 14,459 -1.58%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 14,116 13,525 13,490 15,346 17,134 15,226 14,459 -1.58%
NOSH 201,666 193,217 192,717 191,830 190,384 169,183 160,666 16.37%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.96% -26.27% -27.83% -17.04% -12.67% -9.73% -9.30% -
ROE 3.43% -32.86% -37.14% -17.75% -11.56% -10.95% -11.11% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.28 8.76 9.35 8.34 8.24 10.14 10.73 9.42%
EPS 0.24 -2.30 -2.60 -1.42 -1.04 -0.99 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.08 0.09 0.09 0.09 -15.43%
Adjusted Per Share Value based on latest NOSH - 192,666
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.30 2.25 2.40 2.13 2.09 2.28 2.30 27.23%
EPS 0.06 -0.59 -0.67 -0.36 -0.26 -0.22 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0188 0.018 0.018 0.0204 0.0228 0.0203 0.0193 -1.73%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.23 0.245 0.37 0.32 0.37 0.46 0.74 -
P/RPS 1.87 2.80 3.96 3.83 4.49 4.54 6.90 -58.15%
P/EPS 95.83 -10.65 -14.23 -22.54 -35.58 -46.66 -74.00 -
EY 1.04 -9.39 -7.03 -4.44 -2.81 -2.14 -1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 3.50 5.29 4.00 4.11 5.11 8.22 -45.71%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 17/02/15 17/11/14 27/08/14 09/05/14 18/02/14 13/11/13 -
Price 0.395 0.265 0.32 0.37 0.36 0.44 0.545 -
P/RPS 3.22 3.03 3.42 4.43 4.37 4.34 5.08 -26.23%
P/EPS 164.58 -11.52 -12.31 -26.06 -34.62 -44.63 -54.50 -
EY 0.61 -8.68 -8.13 -3.84 -2.89 -2.24 -1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 3.79 4.57 4.63 4.00 4.89 6.06 -4.67%

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