[SERSOL] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.46%
YoY- -130.92%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 31,437 30,313 27,700 25,020 22,946 22,704 22,431 25.21%
PBT -1,829 -1,691 -2,155 -2,451 -2,358 -2,369 -1,400 19.48%
Tax -152 -97 -82 -5 -178 -242 -370 -44.70%
NP -1,981 -1,788 -2,237 -2,456 -2,536 -2,611 -1,770 7.78%
-
NP to SH -1,424 -1,258 -1,674 -1,912 -1,848 -1,918 -1,265 8.20%
-
Tax Rate - - - - - - - -
Total Cost 33,418 32,101 29,937 27,476 25,482 25,315 24,201 23.97%
-
Net Worth 10,493 0 11,759 11,369 12,024 12,261 13,408 -15.06%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 10,493 0 11,759 11,369 12,024 12,261 13,408 -15.06%
NOSH 95,394 91,999 97,999 94,742 92,500 94,318 95,777 -0.26%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -6.30% -5.90% -8.08% -9.82% -11.05% -11.50% -7.89% -
ROE -13.57% 0.00% -14.23% -16.82% -15.37% -15.64% -9.43% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.95 32.95 28.27 26.41 24.81 24.07 23.42 25.53%
EPS -1.49 -1.37 -1.71 -2.02 -2.00 -2.03 -1.32 8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.12 0.12 0.13 0.13 0.14 -14.83%
Adjusted Per Share Value based on latest NOSH - 94,742
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.19 4.04 3.69 3.33 3.06 3.02 2.99 25.20%
EPS -0.19 -0.17 -0.22 -0.25 -0.25 -0.26 -0.17 7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.014 0.00 0.0157 0.0151 0.016 0.0163 0.0179 -15.09%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.09 0.08 0.06 0.05 0.09 0.09 -
P/RPS 0.27 0.27 0.28 0.23 0.20 0.37 0.38 -20.35%
P/EPS -6.03 -6.58 -4.68 -2.97 -2.50 -4.43 -6.81 -7.78%
EY -16.59 -15.19 -21.35 -33.64 -39.96 -22.59 -14.68 8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.67 0.50 0.38 0.69 0.64 17.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 23/08/11 19/05/11 28/02/11 26/11/10 17/08/10 26/05/10 -
Price 0.14 0.095 0.085 0.06 0.10 0.05 0.17 -
P/RPS 0.42 0.29 0.30 0.23 0.40 0.21 0.73 -30.80%
P/EPS -9.38 -6.95 -4.98 -2.97 -5.01 -2.46 -12.87 -18.99%
EY -10.66 -14.39 -20.10 -33.64 -19.98 -40.67 -7.77 23.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.00 0.71 0.50 0.77 0.38 1.21 3.27%

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