[SERSOL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -66.25%
YoY- -184.68%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 16,450 15,520 16,811 17,961 20,065 24,331 28,210 -30.17%
PBT -4,537 -5,109 -4,603 -4,748 -3,022 -2,704 -2,560 46.39%
Tax 411 407 394 373 14 -87 -102 -
NP -4,126 -4,702 -4,209 -4,375 -3,008 -2,791 -2,662 33.89%
-
NP to SH -4,053 -4,636 -4,305 -4,424 -2,661 -2,304 -1,918 64.59%
-
Tax Rate - - - - - - - -
Total Cost 20,576 20,222 21,020 22,336 23,073 27,122 30,872 -23.68%
-
Net Worth 15,300 17,416 9,733 9,621 8,645 8,662 9,603 36.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,300 17,416 9,733 9,621 8,645 8,662 9,603 36.37%
NOSH 170,000 193,513 97,333 96,216 96,060 96,249 96,034 46.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -25.08% -30.30% -25.04% -24.36% -14.99% -11.47% -9.44% -
ROE -26.49% -26.62% -44.23% -45.98% -30.78% -26.60% -19.97% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.68 8.02 17.27 18.67 20.89 25.28 29.37 -52.25%
EPS -2.38 -2.40 -4.42 -4.60 -2.77 -2.39 -2.00 12.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.09 0.09 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 96,216
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.19 2.07 2.24 2.39 2.67 3.24 3.76 -30.23%
EPS -0.54 -0.62 -0.57 -0.59 -0.35 -0.31 -0.26 62.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0204 0.0232 0.013 0.0128 0.0115 0.0115 0.0128 36.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.74 0.205 0.195 0.26 0.31 0.44 0.47 -
P/RPS 7.65 2.56 1.13 1.39 1.48 1.74 1.60 183.53%
P/EPS -31.04 -8.56 -4.41 -5.65 -11.19 -18.38 -23.53 20.26%
EY -3.22 -11.69 -22.68 -17.68 -8.94 -5.44 -4.25 -16.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.22 2.28 1.95 2.60 3.44 4.89 4.70 45.11%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 26/08/13 20/05/13 25/02/13 26/11/12 29/08/12 25/05/12 -
Price 0.545 0.65 0.225 0.275 0.31 0.41 0.38 -
P/RPS 5.63 8.10 1.30 1.47 1.48 1.62 1.29 166.82%
P/EPS -22.86 -27.13 -5.09 -5.98 -11.19 -17.13 -19.03 12.99%
EY -4.37 -3.69 -19.66 -16.72 -8.94 -5.84 -5.26 -11.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.06 7.22 2.25 2.75 3.44 4.56 3.80 36.45%

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