[SERSOL] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 30.39%
YoY- 23.54%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 16,008 15,688 17,155 17,238 16,162 15,700 17,960 -7.40%
PBT -2,746 -2,008 -1,763 -1,634 -2,336 -1,808 -4,748 -30.65%
Tax 18 20 93 30 36 20 373 -86.81%
NP -2,728 -1,988 -1,670 -1,604 -2,300 -1,788 -4,375 -27.07%
-
NP to SH -2,724 -1,980 -1,668 -1,606 -2,308 -1,752 -4,424 -27.68%
-
Tax Rate - - - - - - - -
Total Cost 18,736 17,676 18,825 18,842 18,462 17,488 22,335 -11.08%
-
Net Worth 15,346 17,134 15,226 14,459 12,982 9,733 9,617 36.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,346 17,134 15,226 14,459 12,982 9,733 9,617 36.67%
NOSH 191,830 190,384 169,183 160,666 144,249 97,333 96,173 58.65%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -17.04% -12.67% -9.73% -9.30% -14.23% -11.39% -24.36% -
ROE -17.75% -11.56% -10.95% -11.11% -17.78% -18.00% -46.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.34 8.24 10.14 10.73 11.20 16.13 18.67 -41.65%
EPS -1.42 -1.04 -0.99 -1.00 -1.60 -1.80 -4.60 -54.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.09 0.09 0.10 0.10 -13.85%
Adjusted Per Share Value based on latest NOSH - 170,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.13 2.09 2.28 2.30 2.15 2.09 2.39 -7.41%
EPS -0.36 -0.26 -0.22 -0.21 -0.31 -0.23 -0.59 -28.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0204 0.0228 0.0203 0.0193 0.0173 0.013 0.0128 36.55%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.32 0.37 0.46 0.74 0.205 0.195 0.26 -
P/RPS 3.83 4.49 4.54 6.90 1.83 1.21 1.39 96.90%
P/EPS -22.54 -35.58 -46.66 -74.00 -12.81 -10.83 -5.65 152.17%
EY -4.44 -2.81 -2.14 -1.35 -7.80 -9.23 -17.69 -60.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 4.11 5.11 8.22 2.28 1.95 2.60 33.37%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 09/05/14 18/02/14 13/11/13 26/08/13 20/05/13 25/02/13 -
Price 0.37 0.36 0.44 0.545 0.65 0.225 0.275 -
P/RPS 4.43 4.37 4.34 5.08 5.80 1.39 1.47 109.05%
P/EPS -26.06 -34.62 -44.63 -54.50 -40.63 -12.50 -5.98 167.51%
EY -3.84 -2.89 -2.24 -1.83 -2.46 -8.00 -16.73 -62.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 4.00 4.89 6.06 7.22 2.25 2.75 41.65%

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