[SERSOL] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -18.71%
YoY- -13.01%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 16,925 18,014 16,008 15,688 17,155 17,238 16,162 3.11%
PBT -4,456 -5,032 -2,746 -2,008 -1,763 -1,634 -2,336 53.62%
Tax 10 18 18 20 93 30 36 -57.32%
NP -4,446 -5,013 -2,728 -1,988 -1,670 -1,604 -2,300 54.99%
-
NP to SH -4,444 -5,010 -2,724 -1,980 -1,668 -1,606 -2,308 54.58%
-
Tax Rate - - - - - - - -
Total Cost 21,371 23,027 18,736 17,676 18,825 18,842 18,462 10.21%
-
Net Worth 13,525 13,490 15,346 17,134 15,226 14,459 12,982 2.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 13,525 13,490 15,346 17,134 15,226 14,459 12,982 2.76%
NOSH 193,217 192,717 191,830 190,384 169,183 160,666 144,249 21.44%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -26.27% -27.83% -17.04% -12.67% -9.73% -9.30% -14.23% -
ROE -32.86% -37.14% -17.75% -11.56% -10.95% -11.11% -17.78% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.76 9.35 8.34 8.24 10.14 10.73 11.20 -15.07%
EPS -2.30 -2.60 -1.42 -1.04 -0.99 -1.00 -1.60 27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.09 0.09 0.09 0.09 -15.38%
Adjusted Per Share Value based on latest NOSH - 190,384
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.31 2.46 2.19 2.14 2.35 2.36 2.21 2.98%
EPS -0.61 -0.69 -0.37 -0.27 -0.23 -0.22 -0.32 53.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.0184 0.021 0.0234 0.0208 0.0198 0.0177 2.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.245 0.37 0.32 0.37 0.46 0.74 0.205 -
P/RPS 2.80 3.96 3.83 4.49 4.54 6.90 1.83 32.67%
P/EPS -10.65 -14.23 -22.54 -35.58 -46.66 -74.00 -12.81 -11.55%
EY -9.39 -7.03 -4.44 -2.81 -2.14 -1.35 -7.80 13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 5.29 4.00 4.11 5.11 8.22 2.28 32.96%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 17/11/14 27/08/14 09/05/14 18/02/14 13/11/13 26/08/13 -
Price 0.265 0.32 0.37 0.36 0.44 0.545 0.65 -
P/RPS 3.03 3.42 4.43 4.37 4.34 5.08 5.80 -35.05%
P/EPS -11.52 -12.31 -26.06 -34.62 -44.63 -54.50 -40.63 -56.74%
EY -8.68 -8.13 -3.84 -2.89 -2.24 -1.83 -2.46 131.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 4.57 4.63 4.00 4.89 6.06 7.22 -34.85%

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