[SERSOL] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 160.0%
YoY- 231.15%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 15,569 15,593 15,958 16,342 17,531 20,338 20,689 -17.28%
PBT -2,358 -1,796 786 879 515 394 -701 124.66%
Tax 2 -7 -194 -194 -194 -194 -18 -
NP -2,356 -1,803 592 685 321 200 -719 120.77%
-
NP to SH -2,356 -1,803 558 741 285 235 -653 135.42%
-
Tax Rate - - 24.68% 22.07% 37.67% 49.24% - -
Total Cost 17,925 17,396 15,366 15,657 17,210 20,138 21,408 -11.17%
-
Net Worth 28,449 22,896 20,479 15,074 15,074 15,074 15,074 52.77%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 28,449 22,896 20,479 15,074 15,074 15,074 15,074 52.77%
NOSH 269,648 245,744 235,061 215,349 215,349 215,349 215,349 16.18%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -15.13% -11.56% 3.71% 4.19% 1.83% 0.98% -3.48% -
ROE -8.28% -7.87% 2.72% 4.92% 1.89% 1.56% -4.33% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.02 6.13 7.01 7.59 8.14 9.44 9.61 -26.80%
EPS -0.91 -0.71 0.25 0.34 0.13 0.11 -0.30 109.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.09 0.09 0.07 0.07 0.07 0.07 35.20%
Adjusted Per Share Value based on latest NOSH - 215,349
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.13 2.13 2.18 2.23 2.40 2.78 2.83 -17.27%
EPS -0.32 -0.25 0.08 0.10 0.04 0.03 -0.09 133.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.0313 0.028 0.0206 0.0206 0.0206 0.0206 52.83%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.395 0.405 0.455 0.275 0.225 0.195 0.165 -
P/RPS 6.56 6.61 6.49 3.62 2.76 2.06 1.72 144.30%
P/EPS -43.36 -57.15 185.54 79.92 170.01 178.69 -54.41 -14.05%
EY -2.31 -1.75 0.54 1.25 0.59 0.56 -1.84 16.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 4.50 5.06 3.93 3.21 2.79 2.36 32.30%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 26/11/21 22/09/21 30/06/21 15/03/21 23/11/20 -
Price 0.385 0.405 0.415 0.41 0.275 0.255 0.25 -
P/RPS 6.40 6.61 5.92 5.40 3.38 2.70 2.60 82.40%
P/EPS -42.26 -57.15 169.23 119.15 207.79 233.68 -82.45 -35.97%
EY -2.37 -1.75 0.59 0.84 0.48 0.43 -1.21 56.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 4.50 4.61 5.86 3.93 3.64 3.57 -1.31%

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