[SERSOL] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -3.42%
YoY- 59.93%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 16,925 17,737 17,078 17,152 17,155 16,450 15,520 5.93%
PBT -4,456 -4,311 -1,968 -1,813 -1,763 -4,537 -5,109 -8.69%
Tax 10 84 84 93 93 411 407 -91.49%
NP -4,446 -4,227 -1,884 -1,720 -1,670 -4,126 -4,702 -3.65%
-
NP to SH -4,444 -4,221 -1,876 -1,725 -1,668 -4,053 -4,636 -2.77%
-
Tax Rate - - - - - - - -
Total Cost 21,371 21,964 18,962 18,872 18,825 20,576 20,222 3.74%
-
Net Worth 13,720 13,525 15,413 17,134 17,726 15,300 17,416 -14.66%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 13,720 13,525 15,413 17,134 17,726 15,300 17,416 -14.66%
NOSH 196,000 193,225 192,666 190,384 196,956 170,000 193,513 0.85%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -26.27% -23.83% -11.03% -10.03% -9.73% -25.08% -30.30% -
ROE -32.39% -31.21% -12.17% -10.07% -9.41% -26.49% -26.62% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.64 9.18 8.86 9.01 8.71 9.68 8.02 5.07%
EPS -2.27 -2.18 -0.97 -0.91 -0.85 -2.38 -2.40 -3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.09 0.09 0.09 0.09 -15.38%
Adjusted Per Share Value based on latest NOSH - 190,384
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.25 2.36 2.27 2.28 2.28 2.19 2.07 5.70%
EPS -0.59 -0.56 -0.25 -0.23 -0.22 -0.54 -0.62 -3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0183 0.018 0.0205 0.0228 0.0236 0.0204 0.0232 -14.59%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.245 0.37 0.32 0.37 0.46 0.74 0.205 -
P/RPS 2.84 4.03 3.61 4.11 5.28 7.65 2.56 7.14%
P/EPS -10.81 -16.94 -32.86 -40.84 -54.32 -31.04 -8.56 16.78%
EY -9.25 -5.90 -3.04 -2.45 -1.84 -3.22 -11.69 -14.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 5.29 4.00 4.11 5.11 8.22 2.28 32.96%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 17/11/14 27/08/14 09/05/14 18/02/14 13/11/13 26/08/13 -
Price 0.265 0.32 0.37 0.36 0.44 0.545 0.65 -
P/RPS 3.07 3.49 4.17 4.00 5.05 5.63 8.10 -47.53%
P/EPS -11.69 -14.65 -38.00 -39.73 -51.95 -22.86 -27.13 -42.86%
EY -8.56 -6.83 -2.63 -2.52 -1.92 -4.37 -3.69 74.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 4.57 4.63 4.00 4.89 6.06 7.22 -34.85%

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