[SERSOL] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -83.95%
YoY- -211.87%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 23,078 24,756 16,925 18,014 16,008 15,688 17,155 21.92%
PBT 348 464 -4,456 -5,032 -2,746 -2,008 -1,763 -
Tax 18 20 10 18 18 20 93 -66.64%
NP 366 484 -4,446 -5,013 -2,728 -1,988 -1,670 -
-
NP to SH 366 484 -4,444 -5,010 -2,724 -1,980 -1,668 -
-
Tax Rate -5.17% -4.31% - - - - - -
Total Cost 22,712 24,272 21,371 23,027 18,736 17,676 18,825 13.36%
-
Net Worth 19,364 14,116 13,525 13,490 15,346 17,134 15,226 17.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 19,364 14,116 13,525 13,490 15,346 17,134 15,226 17.43%
NOSH 215,349 201,666 193,217 192,717 191,830 190,384 169,183 17.50%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.59% 1.96% -26.27% -27.83% -17.04% -12.67% -9.73% -
ROE 1.89% 3.43% -32.86% -37.14% -17.75% -11.56% -10.95% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.73 12.28 8.76 9.35 8.34 8.24 10.14 3.85%
EPS 0.18 0.24 -2.30 -2.60 -1.42 -1.04 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.07 0.07 0.08 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 193,225
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.07 3.30 2.25 2.40 2.13 2.09 2.28 22.00%
EPS 0.05 0.06 -0.59 -0.67 -0.36 -0.26 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0188 0.018 0.018 0.0204 0.0228 0.0203 17.38%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.30 0.23 0.245 0.37 0.32 0.37 0.46 -
P/RPS 2.80 1.87 2.80 3.96 3.83 4.49 4.54 -27.60%
P/EPS 176.37 95.83 -10.65 -14.23 -22.54 -35.58 -46.66 -
EY 0.57 1.04 -9.39 -7.03 -4.44 -2.81 -2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.29 3.50 5.29 4.00 4.11 5.11 -24.89%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 14/05/15 17/02/15 17/11/14 27/08/14 09/05/14 18/02/14 -
Price 0.16 0.395 0.265 0.32 0.37 0.36 0.44 -
P/RPS 1.49 3.22 3.03 3.42 4.43 4.37 4.34 -51.06%
P/EPS 94.06 164.58 -11.52 -12.31 -26.06 -34.62 -44.63 -
EY 1.06 0.61 -8.68 -8.13 -3.84 -2.89 -2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 5.64 3.79 4.57 4.63 4.00 4.89 -49.11%

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