[SERSOL] QoQ TTM Result on 30-Sep-2018 [#3]

Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -50.71%
YoY- -1.93%
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 16,834 17,367 18,019 16,542 16,855 17,089 18,062 -4.59%
PBT -237 -489 -717 -408 -272 -190 293 -
Tax -37 -36 -36 -14 -8 -17 -18 61.87%
NP -274 -525 -753 -422 -280 -207 275 -
-
NP to SH -175 -505 -753 -422 -280 -215 267 -
-
Tax Rate - - - - - - 6.14% -
Total Cost 17,108 17,892 18,772 16,964 17,135 17,296 17,787 -2.56%
-
Net Worth 15,074 15,074 17,227 17,227 17,227 17,227 17,227 -8.53%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 15,074 15,074 17,227 17,227 17,227 17,227 17,227 -8.53%
NOSH 215,349 215,349 215,349 215,349 215,349 215,349 215,349 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -1.63% -3.02% -4.18% -2.55% -1.66% -1.21% 1.52% -
ROE -1.16% -3.35% -4.37% -2.45% -1.63% -1.25% 1.55% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.82 8.06 8.37 7.68 7.83 7.94 8.39 -4.59%
EPS -0.08 -0.23 -0.35 -0.20 -0.13 -0.10 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.08 0.08 0.08 0.08 -8.53%
Adjusted Per Share Value based on latest NOSH - 215,349
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.30 2.37 2.46 2.26 2.30 2.34 2.47 -4.65%
EPS -0.02 -0.07 -0.10 -0.06 -0.04 -0.03 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0206 0.0236 0.0236 0.0236 0.0236 0.0236 -8.68%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.10 0.105 0.09 0.105 0.115 0.165 0.17 -
P/RPS 1.28 1.30 1.08 1.37 1.47 2.08 2.03 -26.53%
P/EPS -123.06 -44.78 -25.74 -53.58 -88.45 -165.27 137.11 -
EY -0.81 -2.23 -3.89 -1.87 -1.13 -0.61 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.50 1.13 1.31 1.44 2.06 2.13 -23.38%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 21/05/19 26/02/19 26/11/18 21/08/18 28/05/18 12/02/18 -
Price 0.095 0.095 0.095 0.095 0.125 0.11 0.17 -
P/RPS 1.22 1.18 1.14 1.24 1.60 1.39 2.03 -28.85%
P/EPS -116.90 -40.51 -27.17 -48.48 -96.14 -110.18 137.11 -
EY -0.86 -2.47 -3.68 -2.06 -1.04 -0.91 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.36 1.19 1.19 1.56 1.38 2.13 -25.91%

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