[SERSOL] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.69%
YoY- -124.45%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 17,155 16,450 15,520 16,811 17,961 20,065 24,331 -20.73%
PBT -1,763 -4,537 -5,109 -4,603 -4,748 -3,022 -2,704 -24.75%
Tax 93 411 407 394 373 14 -87 -
NP -1,670 -4,126 -4,702 -4,209 -4,375 -3,008 -2,791 -28.92%
-
NP to SH -1,668 -4,053 -4,636 -4,305 -4,424 -2,661 -2,304 -19.32%
-
Tax Rate - - - - - - - -
Total Cost 18,825 20,576 20,222 21,020 22,336 23,073 27,122 -21.55%
-
Net Worth 17,726 15,300 17,416 9,733 9,621 8,645 8,662 60.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 17,726 15,300 17,416 9,733 9,621 8,645 8,662 60.97%
NOSH 196,956 170,000 193,513 97,333 96,216 96,060 96,249 60.97%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -9.73% -25.08% -30.30% -25.04% -24.36% -14.99% -11.47% -
ROE -9.41% -26.49% -26.62% -44.23% -45.98% -30.78% -26.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.71 9.68 8.02 17.27 18.67 20.89 25.28 -50.75%
EPS -0.85 -2.38 -2.40 -4.42 -4.60 -2.77 -2.39 -49.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.10 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 97,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.28 2.19 2.07 2.24 2.39 2.67 3.24 -20.83%
EPS -0.22 -0.54 -0.62 -0.57 -0.59 -0.35 -0.31 -20.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0204 0.0232 0.013 0.0128 0.0115 0.0115 61.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.46 0.74 0.205 0.195 0.26 0.31 0.44 -
P/RPS 5.28 7.65 2.56 1.13 1.39 1.48 1.74 109.17%
P/EPS -54.32 -31.04 -8.56 -4.41 -5.65 -11.19 -18.38 105.53%
EY -1.84 -3.22 -11.69 -22.68 -17.68 -8.94 -5.44 -51.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.11 8.22 2.28 1.95 2.60 3.44 4.89 2.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 13/11/13 26/08/13 20/05/13 25/02/13 26/11/12 29/08/12 -
Price 0.44 0.545 0.65 0.225 0.275 0.31 0.41 -
P/RPS 5.05 5.63 8.10 1.30 1.47 1.48 1.62 112.95%
P/EPS -51.95 -22.86 -27.13 -5.09 -5.98 -11.19 -17.13 109.09%
EY -1.92 -4.37 -3.69 -19.66 -16.72 -8.94 -5.84 -52.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.89 6.06 7.22 2.25 2.75 3.44 4.56 4.75%

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