[SERSOL] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -11.54%
YoY- -236.03%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 16,162 15,700 17,960 19,252 21,044 20,300 30,116 -33.98%
PBT -2,336 -1,808 -4,748 -1,916 -1,614 -2,388 -2,235 2.99%
Tax 36 20 373 -20 -32 -64 -163 -
NP -2,300 -1,788 -4,375 -1,936 -1,646 -2,452 -2,398 -2.74%
-
NP to SH -2,308 -1,752 -4,424 -2,101 -1,884 -2,228 -1,554 30.20%
-
Tax Rate - - - - - - - -
Total Cost 18,462 17,488 22,335 21,188 22,690 22,752 32,514 -31.45%
-
Net Worth 12,982 9,733 9,617 8,648 8,651 9,603 9,503 23.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 12,982 9,733 9,617 8,648 8,651 9,603 9,503 23.14%
NOSH 144,249 97,333 96,173 96,097 96,122 96,034 95,032 32.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -14.23% -11.39% -24.36% -10.06% -7.82% -12.08% -7.96% -
ROE -17.78% -18.00% -46.00% -24.30% -21.78% -23.20% -16.35% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.20 16.13 18.67 20.03 21.89 21.14 31.69 -50.04%
EPS -1.60 -1.80 -4.60 -2.19 -1.96 -2.32 -1.64 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.09 0.09 0.10 0.10 -6.78%
Adjusted Per Share Value based on latest NOSH - 96,060
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.15 2.09 2.39 2.56 2.80 2.70 4.01 -34.02%
EPS -0.31 -0.23 -0.59 -0.28 -0.25 -0.30 -0.21 29.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.013 0.0128 0.0115 0.0115 0.0128 0.0127 22.90%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.205 0.195 0.26 0.31 0.44 0.47 0.25 -
P/RPS 1.83 1.21 1.39 1.55 2.01 2.22 0.79 75.16%
P/EPS -12.81 -10.83 -5.65 -14.18 -22.45 -20.26 -15.29 -11.13%
EY -7.80 -9.23 -17.69 -7.05 -4.45 -4.94 -6.54 12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.95 2.60 3.44 4.89 4.70 2.50 -5.96%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 25/02/13 26/11/12 29/08/12 25/05/12 28/02/12 -
Price 0.65 0.225 0.275 0.31 0.41 0.38 0.48 -
P/RPS 5.80 1.39 1.47 1.55 1.87 1.80 1.51 145.46%
P/EPS -40.63 -12.50 -5.98 -14.18 -20.92 -16.38 -29.35 24.23%
EY -2.46 -8.00 -16.73 -7.05 -4.78 -6.11 -3.41 -19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.22 2.25 2.75 3.44 4.56 3.80 4.80 31.31%

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