[SERSOL] QoQ TTM Result on 31-Dec-2015 [#4]

Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -161.56%
YoY- 59.27%
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 18,799 19,154 19,842 21,293 20,036 20,460 19,192 -1.36%
PBT -2,278 -2,612 -2,006 -1,446 -706 -2,909 -3,838 -29.30%
Tax -368 -368 -369 -369 10 10 10 -
NP -2,646 -2,980 -2,375 -1,815 -696 -2,899 -3,828 -21.77%
-
NP to SH -2,645 -2,975 -2,370 -1,810 -692 -2,899 -3,828 -21.79%
-
Tax Rate - - - - - - - -
Total Cost 21,445 22,134 22,217 23,108 20,732 23,359 23,020 -4.60%
-
Net Worth 17,227 17,227 17,227 17,227 19,381 19,364 14,116 14.15%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 17,227 17,227 17,227 17,227 19,381 19,364 14,116 14.15%
NOSH 215,349 215,349 215,349 215,349 215,349 215,349 201,666 4.46%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -14.08% -15.56% -11.97% -8.52% -3.47% -14.17% -19.95% -
ROE -15.35% -17.27% -13.76% -10.51% -3.57% -14.97% -27.12% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.73 8.89 9.21 9.89 9.30 9.51 9.52 -5.59%
EPS -1.23 -1.38 -1.10 -0.84 -0.32 -1.35 -1.90 -25.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.09 0.09 0.07 9.28%
Adjusted Per Share Value based on latest NOSH - 215,349
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.57 2.62 2.71 2.91 2.74 2.80 2.62 -1.27%
EPS -0.36 -0.41 -0.32 -0.25 -0.09 -0.40 -0.52 -21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0236 0.0236 0.0236 0.0265 0.0265 0.0193 14.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.125 0.12 0.125 0.18 0.185 0.30 0.23 -
P/RPS 1.43 1.35 1.36 1.82 1.99 3.15 2.42 -29.51%
P/EPS -10.18 -8.69 -11.36 -21.42 -57.57 -22.27 -12.12 -10.94%
EY -9.83 -11.51 -8.80 -4.67 -1.74 -4.49 -8.25 12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.50 1.56 2.25 2.06 3.33 3.29 -39.11%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 23/08/16 27/05/16 25/02/16 24/11/15 24/08/15 14/05/15 -
Price 0.13 0.13 0.125 0.145 0.185 0.16 0.395 -
P/RPS 1.49 1.46 1.36 1.47 1.99 1.68 4.15 -49.39%
P/EPS -10.58 -9.41 -11.36 -17.25 -57.57 -11.88 -20.81 -36.22%
EY -9.45 -10.63 -8.80 -5.80 -1.74 -8.42 -4.81 56.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.63 1.56 1.81 2.06 1.78 5.64 -56.18%

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