[SERSOL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 90.05%
YoY- 55.22%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 30,116 24,491 16,307 6,980 25,021 18,074 11,013 95.19%
PBT -2,235 -650 -339 -273 -2,508 -1,272 -1,098 60.40%
Tax -163 -192 -92 -77 -5 -45 0 -
NP -2,398 -842 -431 -350 -2,513 -1,317 -1,098 68.09%
-
NP to SH -1,554 -469 -192 -193 -1,940 -956 -845 49.93%
-
Tax Rate - - - - - - - -
Total Cost 32,514 25,333 16,738 7,330 27,534 19,391 12,111 92.81%
-
Net Worth 9,503 10,443 0 11,759 11,363 12,304 12,342 -15.95%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 9,503 10,443 0 11,759 11,363 12,304 12,342 -15.95%
NOSH 95,032 94,942 91,818 97,999 94,696 94,653 94,943 0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -7.96% -3.44% -2.64% -5.01% -10.04% -7.29% -9.97% -
ROE -16.35% -4.49% 0.00% -1.64% -17.07% -7.77% -6.85% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.69 25.80 17.76 7.12 26.42 19.09 11.60 95.06%
EPS -1.64 -0.49 -0.20 -0.20 -2.04 -1.01 -0.89 50.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.00 0.12 0.12 0.13 0.13 -16.00%
Adjusted Per Share Value based on latest NOSH - 97,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.12 3.35 2.23 0.95 3.42 2.47 1.51 94.90%
EPS -0.21 -0.06 -0.03 -0.03 -0.27 -0.13 -0.12 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0143 0.00 0.0161 0.0155 0.0168 0.0169 -16.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.25 0.09 0.09 0.08 0.06 0.05 0.09 -
P/RPS 0.79 0.35 0.51 1.12 0.23 0.26 0.78 0.85%
P/EPS -15.29 -18.22 -43.04 -40.62 -2.93 -4.95 -10.11 31.65%
EY -6.54 -5.49 -2.32 -2.46 -34.14 -20.20 -9.89 -24.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.82 0.00 0.67 0.50 0.38 0.69 135.34%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 23/08/11 19/05/11 28/02/11 26/11/10 17/08/10 -
Price 0.48 0.14 0.095 0.085 0.06 0.10 0.05 -
P/RPS 1.51 0.54 0.53 1.19 0.23 0.52 0.43 130.50%
P/EPS -29.35 -28.34 -45.43 -43.16 -2.93 -9.90 -5.62 200.10%
EY -3.41 -3.53 -2.20 -2.32 -34.14 -10.10 -17.80 -66.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 1.27 0.00 0.71 0.50 0.77 0.38 439.88%

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