[SERSOL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -180.71%
YoY- -184.68%
Quarter Report
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,929 8,081 3,925 17,960 14,439 10,522 5,075 86.42%
PBT -1,226 -1,168 -452 -4,748 -1,437 -807 -597 61.49%
Tax 23 18 5 373 -15 -16 -16 -
NP -1,203 -1,150 -447 -4,375 -1,452 -823 -613 56.68%
-
NP to SH -1,205 -1,154 -438 -4,424 -1,576 -942 -557 67.19%
-
Tax Rate - - - - - - - -
Total Cost 14,132 9,231 4,372 22,335 15,891 11,345 5,688 83.33%
-
Net Worth 14,460 12,982 9,733 9,617 8,648 8,651 9,603 31.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 14,460 12,982 9,733 9,617 8,648 8,651 9,603 31.34%
NOSH 160,666 144,249 97,333 96,173 96,097 96,122 96,034 40.88%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -9.30% -14.23% -11.39% -24.36% -10.06% -7.82% -12.08% -
ROE -8.33% -8.89% -4.50% -46.00% -18.22% -10.89% -5.80% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.05 5.60 4.03 18.67 15.03 10.95 5.28 32.43%
EPS -0.75 -0.80 -0.45 -4.60 -1.64 -0.98 -0.58 18.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.09 0.09 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 96,216
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.77 1.10 0.54 2.46 1.97 1.44 0.69 87.28%
EPS -0.16 -0.16 -0.06 -0.60 -0.22 -0.13 -0.08 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 0.0177 0.0133 0.0131 0.0118 0.0118 0.0131 31.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.74 0.205 0.195 0.26 0.31 0.44 0.47 -
P/RPS 9.20 3.66 4.84 1.39 2.06 4.02 8.89 2.30%
P/EPS -98.67 -25.63 -43.33 -5.65 -18.90 -44.90 -81.03 14.01%
EY -1.01 -3.90 -2.31 -17.69 -5.29 -2.23 -1.23 -12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.22 2.28 1.95 2.60 3.44 4.89 4.70 45.11%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 26/08/13 20/05/13 25/02/13 26/11/12 29/08/12 25/05/12 -
Price 0.545 0.65 0.225 0.275 0.31 0.41 0.38 -
P/RPS 6.77 11.60 5.58 1.47 2.06 3.75 7.19 -3.92%
P/EPS -72.67 -81.25 -50.00 -5.98 -18.90 -41.84 -65.52 7.14%
EY -1.38 -1.23 -2.00 -16.73 -5.29 -2.39 -1.53 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.06 7.22 2.25 2.75 3.44 4.56 3.80 36.45%

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