[SERSOL] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -102.19%
YoY- 99.84%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 18,798 18,952 21,293 22,162 23,078 24,756 16,925 7.25%
PBT -1,984 -1,776 -1,446 -32 348 464 -4,456 -41.72%
Tax 18 20 -369 18 18 20 10 48.02%
NP -1,966 -1,756 -1,815 -13 366 484 -4,446 -41.98%
-
NP to SH -1,964 -1,756 -1,810 -8 366 484 -4,444 -42.00%
-
Tax Rate - - - - -5.17% -4.31% - -
Total Cost 20,764 20,708 23,108 22,175 22,712 24,272 21,371 -1.90%
-
Net Worth 17,227 17,227 17,227 19,381 19,364 14,116 13,525 17.52%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 17,227 17,227 17,227 19,381 19,364 14,116 13,525 17.52%
NOSH 215,349 215,349 215,349 215,349 215,349 201,666 193,217 7.50%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -10.46% -9.27% -8.52% -0.06% 1.59% 1.96% -26.27% -
ROE -11.40% -10.19% -10.51% -0.04% 1.89% 3.43% -32.86% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.73 8.80 9.89 10.29 10.73 12.28 8.76 -0.22%
EPS -0.92 -0.80 -0.86 0.00 0.18 0.24 -2.30 -45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.09 0.09 0.07 0.07 9.31%
Adjusted Per Share Value based on latest NOSH - 215,349
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.50 2.52 2.84 2.95 3.07 3.30 2.25 7.28%
EPS -0.26 -0.23 -0.24 0.00 0.05 0.06 -0.59 -42.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.0229 0.0229 0.0258 0.0258 0.0188 0.018 17.42%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.12 0.125 0.18 0.185 0.30 0.23 0.245 -
P/RPS 1.37 1.42 1.82 1.80 2.80 1.87 2.80 -37.93%
P/EPS -13.16 -15.33 -21.42 -4,979.95 176.37 95.83 -10.65 15.16%
EY -7.60 -6.52 -4.67 -0.02 0.57 1.04 -9.39 -13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.56 2.25 2.06 3.33 3.29 3.50 -43.18%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 27/05/16 25/02/16 24/11/15 24/08/15 14/05/15 17/02/15 -
Price 0.13 0.125 0.145 0.185 0.16 0.395 0.265 -
P/RPS 1.49 1.42 1.47 1.80 1.49 3.22 3.03 -37.72%
P/EPS -14.25 -15.33 -17.25 -4,979.95 94.06 164.58 -11.52 15.24%
EY -7.02 -6.52 -5.80 -0.02 1.06 0.61 -8.68 -13.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.56 1.81 2.06 1.78 5.64 3.79 -43.05%

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