[SERSOL] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -9.13%
YoY- 18.72%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 20,065 24,331 28,210 30,115 31,437 30,313 27,700 -19.29%
PBT -3,022 -2,704 -2,560 -2,236 -1,829 -1,691 -2,155 25.20%
Tax 14 -87 -102 -163 -152 -97 -82 -
NP -3,008 -2,791 -2,662 -2,399 -1,981 -1,788 -2,237 21.76%
-
NP to SH -2,661 -2,304 -1,918 -1,554 -1,424 -1,258 -1,674 36.09%
-
Tax Rate - - - - - - - -
Total Cost 23,073 27,122 30,872 32,514 33,418 32,101 29,937 -15.89%
-
Net Worth 8,645 8,662 9,603 9,471 10,493 0 11,759 -18.49%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 8,645 8,662 9,603 9,471 10,493 0 11,759 -18.49%
NOSH 96,060 96,249 96,034 94,711 95,394 91,999 97,999 -1.31%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -14.99% -11.47% -9.44% -7.97% -6.30% -5.90% -8.08% -
ROE -30.78% -26.60% -19.97% -16.41% -13.57% 0.00% -14.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.89 25.28 29.37 31.80 32.95 32.95 28.27 -18.21%
EPS -2.77 -2.39 -2.00 -1.64 -1.49 -1.37 -1.71 37.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.11 0.00 0.12 -17.40%
Adjusted Per Share Value based on latest NOSH - 94,711
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.67 3.24 3.76 4.01 4.19 4.04 3.69 -19.35%
EPS -0.35 -0.31 -0.26 -0.21 -0.19 -0.17 -0.22 36.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0115 0.0128 0.0126 0.014 0.00 0.0157 -18.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.44 0.47 0.25 0.09 0.09 0.08 -
P/RPS 1.48 1.74 1.60 0.79 0.27 0.27 0.28 202.51%
P/EPS -11.19 -18.38 -23.53 -15.24 -6.03 -6.58 -4.68 78.52%
EY -8.94 -5.44 -4.25 -6.56 -16.59 -15.19 -21.35 -43.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 4.89 4.70 2.50 0.82 0.00 0.67 196.73%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 29/08/12 25/05/12 28/02/12 29/11/11 23/08/11 19/05/11 -
Price 0.31 0.41 0.38 0.48 0.14 0.095 0.085 -
P/RPS 1.48 1.62 1.29 1.51 0.42 0.29 0.30 188.95%
P/EPS -11.19 -17.13 -19.03 -29.25 -9.38 -6.95 -4.98 71.30%
EY -8.94 -5.84 -5.26 -3.42 -10.66 -14.39 -20.10 -41.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 4.56 3.80 4.80 1.27 0.00 0.71 185.50%

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