[SERSOL] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -15.49%
YoY- -86.87%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 15,520 16,811 17,961 20,065 24,331 28,210 30,115 -35.74%
PBT -5,109 -4,603 -4,748 -3,022 -2,704 -2,560 -2,236 73.56%
Tax 407 394 373 14 -87 -102 -163 -
NP -4,702 -4,209 -4,375 -3,008 -2,791 -2,662 -2,399 56.67%
-
NP to SH -4,636 -4,305 -4,424 -2,661 -2,304 -1,918 -1,554 107.37%
-
Tax Rate - - - - - - - -
Total Cost 20,222 21,020 22,336 23,073 27,122 30,872 32,514 -27.15%
-
Net Worth 17,416 9,733 9,621 8,645 8,662 9,603 9,471 50.15%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 17,416 9,733 9,621 8,645 8,662 9,603 9,471 50.15%
NOSH 193,513 97,333 96,216 96,060 96,249 96,034 94,711 61.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -30.30% -25.04% -24.36% -14.99% -11.47% -9.44% -7.97% -
ROE -26.62% -44.23% -45.98% -30.78% -26.60% -19.97% -16.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.02 17.27 18.67 20.89 25.28 29.37 31.80 -60.11%
EPS -2.40 -4.42 -4.60 -2.77 -2.39 -2.00 -1.64 28.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.09 0.09 0.10 0.10 -6.78%
Adjusted Per Share Value based on latest NOSH - 96,060
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.07 2.24 2.39 2.67 3.24 3.76 4.01 -35.67%
EPS -0.62 -0.57 -0.59 -0.35 -0.31 -0.26 -0.21 105.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.013 0.0128 0.0115 0.0115 0.0128 0.0126 50.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.205 0.195 0.26 0.31 0.44 0.47 0.25 -
P/RPS 2.56 1.13 1.39 1.48 1.74 1.60 0.79 119.13%
P/EPS -8.56 -4.41 -5.65 -11.19 -18.38 -23.53 -15.24 -31.94%
EY -11.69 -22.68 -17.68 -8.94 -5.44 -4.25 -6.56 47.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.95 2.60 3.44 4.89 4.70 2.50 -5.96%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 25/02/13 26/11/12 29/08/12 25/05/12 28/02/12 -
Price 0.65 0.225 0.275 0.31 0.41 0.38 0.48 -
P/RPS 8.10 1.30 1.47 1.48 1.62 1.29 1.51 206.74%
P/EPS -27.13 -5.09 -5.98 -11.19 -17.13 -19.03 -29.25 -4.89%
EY -3.69 -19.66 -16.72 -8.94 -5.84 -5.26 -3.42 5.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.22 2.25 2.75 3.44 4.56 3.80 4.80 31.31%

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