[SERSOL] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
15-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 199.58%
YoY- 144.34%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 15,013 15,926 17,448 20,338 20,853 23,918 28,676 -35.01%
PBT 176 448 840 394 -346 -522 356 -37.44%
Tax 18 18 20 -194 18 18 20 -6.77%
NP 194 466 860 200 -328 -504 376 -35.64%
-
NP to SH 194 466 860 235 -236 -546 660 -55.75%
-
Tax Rate -10.23% -4.02% -2.38% 49.24% - - -5.62% -
Total Cost 14,818 15,460 16,588 20,138 21,181 24,422 28,300 -35.01%
-
Net Worth 20,479 15,074 15,074 15,074 15,074 15,074 15,074 22.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 20,479 15,074 15,074 15,074 15,074 15,074 15,074 22.64%
NOSH 235,061 215,349 215,349 215,349 215,349 215,349 215,349 6.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.30% 2.93% 4.93% 0.98% -1.57% -2.11% 1.31% -
ROE 0.95% 3.09% 5.71% 1.56% -1.57% -3.62% 4.38% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.60 7.40 8.10 9.44 9.68 11.11 13.32 -37.35%
EPS 0.09 0.22 0.40 0.09 -0.15 -0.24 0.16 -31.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.07 0.07 0.07 0.07 0.07 18.22%
Adjusted Per Share Value based on latest NOSH - 215,349
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.00 2.12 2.32 2.71 2.78 3.19 3.82 -35.01%
EPS 0.03 0.06 0.11 0.03 -0.03 -0.07 0.09 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0273 0.0201 0.0201 0.0201 0.0201 0.0201 0.0201 22.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.455 0.275 0.225 0.195 0.165 0.125 0.065 -
P/RPS 6.90 3.72 2.78 2.06 1.70 1.13 0.49 482.19%
P/EPS 531.85 127.08 56.34 178.69 -150.56 -49.30 21.21 755.02%
EY 0.19 0.79 1.77 0.56 -0.66 -2.03 4.72 -88.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.06 3.93 3.21 2.79 2.36 1.79 0.93 209.02%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 22/09/21 30/06/21 15/03/21 23/11/20 21/08/20 29/06/20 -
Price 0.415 0.41 0.275 0.255 0.25 0.23 0.12 -
P/RPS 6.29 5.54 3.39 2.70 2.58 2.07 0.90 265.11%
P/EPS 485.10 189.47 68.86 233.68 -228.12 -90.71 39.15 434.64%
EY 0.21 0.53 1.45 0.43 -0.44 -1.10 2.55 -81.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.61 5.86 3.93 3.64 3.57 3.29 1.71 93.58%

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