[SERSOL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -99.66%
YoY- -97.06%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 22,144 17,271 10,453 4,012 40,147 31,882 18,508 12.66%
PBT -978 107 292 -147 2,443 2,237 976 -
Tax -370 -237 -128 0 -482 -717 -520 -20.24%
NP -1,348 -130 164 -147 1,961 1,520 456 -
-
NP to SH -828 63 244 6 1,750 1,290 452 -
-
Tax Rate - 221.50% 43.84% - 19.73% 32.05% 53.28% -
Total Cost 23,492 17,401 10,289 4,159 38,186 30,362 18,052 19.13%
-
Net Worth 13,357 13,500 15,015 9,000 14,266 14,227 13,183 0.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 13,357 13,500 15,015 9,000 14,266 14,227 13,183 0.87%
NOSH 95,411 89,999 93,846 60,000 95,108 94,852 94,166 0.87%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -6.09% -0.75% 1.57% -3.66% 4.88% 4.77% 2.46% -
ROE -6.20% 0.47% 1.63% 0.07% 12.27% 9.07% 3.43% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.21 19.19 11.14 6.69 42.21 33.61 19.65 11.70%
EPS -0.87 0.07 0.26 0.01 1.84 1.36 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.16 0.15 0.15 0.15 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.03 2.36 1.43 0.55 5.49 4.36 2.53 12.73%
EPS -0.11 0.01 0.03 0.00 0.24 0.18 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0183 0.0185 0.0205 0.0123 0.0195 0.0195 0.018 1.10%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.09 0.15 0.06 0.11 0.20 0.15 -
P/RPS 0.39 0.47 1.35 0.90 0.26 0.60 0.76 -35.82%
P/EPS -10.37 128.57 57.69 600.00 5.98 14.71 31.25 -
EY -9.64 0.78 1.73 0.17 16.73 6.80 3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.94 0.40 0.73 1.33 1.07 -28.94%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 20/08/09 25/05/09 26/02/09 28/11/08 29/08/08 -
Price 0.09 0.09 0.09 0.09 0.10 0.16 0.19 -
P/RPS 0.39 0.47 0.81 1.35 0.24 0.48 0.97 -45.43%
P/EPS -10.37 128.57 34.62 900.00 5.43 11.76 39.58 -
EY -9.64 0.78 2.89 0.11 18.40 8.50 2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.56 0.60 0.67 1.07 1.36 -39.41%

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