[SERSOL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 15.44%
YoY- -390.63%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 23,078 16,008 16,162 21,044 32,614 22,026 20,906 1.66%
PBT 348 -2,746 -2,336 -1,614 -678 -2,196 584 -8.26%
Tax 18 18 36 -32 -184 0 -256 -
NP 366 -2,728 -2,300 -1,646 -862 -2,196 328 1.84%
-
NP to SH 366 -2,724 -2,308 -1,884 -384 -1,690 488 -4.67%
-
Tax Rate -5.17% - - - - - 43.84% -
Total Cost 22,712 18,736 18,462 22,690 33,476 24,222 20,578 1.65%
-
Net Worth 19,364 15,346 12,982 8,651 0 12,342 15,015 4.32%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 19,364 15,346 12,982 8,651 0 12,342 15,015 4.32%
NOSH 215,349 191,830 144,249 96,122 91,818 94,943 93,846 14.84%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.59% -17.04% -14.23% -7.82% -2.64% -9.97% 1.57% -
ROE 1.89% -17.75% -17.78% -21.78% 0.00% -13.69% 3.25% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.73 8.34 11.20 21.89 35.52 23.20 22.28 -11.46%
EPS 0.18 -1.42 -1.60 -1.96 -0.40 -1.78 0.52 -16.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.09 0.09 0.00 0.13 0.16 -9.13%
Adjusted Per Share Value based on latest NOSH - 96,249
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.16 2.19 2.21 2.88 4.46 3.01 2.86 1.67%
EPS 0.05 -0.37 -0.32 -0.26 -0.05 -0.23 0.07 -5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.021 0.0177 0.0118 0.00 0.0169 0.0205 4.36%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.30 0.32 0.205 0.44 0.09 0.09 0.15 -
P/RPS 2.80 3.83 1.83 2.01 0.25 0.39 0.67 26.90%
P/EPS 176.37 -22.54 -12.81 -22.45 -21.52 -5.06 28.85 35.20%
EY 0.57 -4.44 -7.80 -4.45 -4.65 -19.78 3.47 -25.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 4.00 2.28 4.89 0.00 0.69 0.94 23.45%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 27/08/14 26/08/13 29/08/12 23/08/11 17/08/10 20/08/09 -
Price 0.16 0.37 0.65 0.41 0.095 0.05 0.09 -
P/RPS 1.49 4.43 5.80 1.87 0.27 0.22 0.40 24.49%
P/EPS 94.06 -26.06 -40.63 -20.92 -22.72 -2.81 17.31 32.57%
EY 1.06 -3.84 -2.46 -4.78 -4.40 -35.60 5.78 -24.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 4.63 7.22 4.56 0.00 0.38 0.56 21.24%

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