[SERSOL] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 25.01%
YoY- -257.21%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 19,090 18,356 16,412 17,352 15,593 15,013 15,926 12.80%
PBT -15,639 -2,508 -2,670 -1,408 -1,796 176 448 -
Tax 28 30 38 56 -7 18 18 34.14%
NP -15,611 -2,477 -2,632 -1,352 -1,803 194 466 -
-
NP to SH -15,611 -2,477 -2,632 -1,352 -1,803 194 466 -
-
Tax Rate - - - - - -10.23% -4.02% -
Total Cost 34,701 20,833 19,044 18,704 17,396 14,818 15,460 71.17%
-
Net Worth 23,362 31,942 34,502 28,449 22,896 20,479 15,074 33.81%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 23,362 31,942 34,502 28,449 22,896 20,479 15,074 33.81%
NOSH 596,648 543,660 289,574 269,648 245,744 235,061 215,349 96.89%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -81.78% -13.50% -16.04% -7.79% -11.56% 1.30% 2.93% -
ROE -66.82% -7.76% -7.63% -4.75% -7.87% 0.95% 3.09% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.27 3.45 5.71 6.71 6.13 6.60 7.40 -41.89%
EPS -3.75 -0.69 -0.96 -0.52 -0.79 0.09 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.06 0.12 0.11 0.09 0.09 0.07 -31.06%
Adjusted Per Share Value based on latest NOSH - 269,648
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.61 2.51 2.24 2.37 2.13 2.05 2.18 12.71%
EPS -2.13 -0.34 -0.36 -0.18 -0.25 0.03 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0319 0.0437 0.0472 0.0389 0.0313 0.028 0.0206 33.74%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.23 0.09 0.39 0.395 0.405 0.455 0.275 -
P/RPS 7.04 2.61 6.83 5.89 6.61 6.90 3.72 52.82%
P/EPS -8.60 -19.34 -42.60 -75.56 -57.15 531.85 127.08 -
EY -11.62 -5.17 -2.35 -1.32 -1.75 0.19 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.75 1.50 3.25 3.59 4.50 5.06 3.93 28.79%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 26/08/22 27/05/22 28/02/22 26/11/21 22/09/21 -
Price 0.19 0.20 0.12 0.385 0.405 0.415 0.41 -
P/RPS 5.81 5.80 2.10 5.74 6.61 6.29 5.54 3.21%
P/EPS -7.11 -42.98 -13.11 -73.65 -57.15 485.10 189.47 -
EY -14.07 -2.33 -7.63 -1.36 -1.75 0.21 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 3.33 1.00 3.50 4.50 4.61 5.86 -13.03%

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