[SERSOL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -82.79%
YoY- -95.12%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,252 32,654 24,098 23,028 42,509 29,098 28,854 -6.51%
PBT -1,916 -866 -1,696 142 2,982 -1,285 -742 17.11%
Tax -20 -256 -60 -315 -956 0 -34 -8.45%
NP -1,936 -1,122 -1,756 -173 2,026 -1,285 -777 16.41%
-
NP to SH -2,101 -625 -1,274 84 1,720 -1,312 -566 24.40%
-
Tax Rate - - - 221.83% 32.06% - - -
Total Cost 21,188 33,777 25,854 23,201 40,482 30,383 29,631 -5.43%
-
Net Worth 8,648 10,443 12,304 13,500 14,227 12,299 14,166 -7.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 8,648 10,443 12,304 13,500 14,227 12,299 14,166 -7.88%
NOSH 96,097 94,942 94,653 89,999 94,852 94,615 94,444 0.28%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -10.06% -3.44% -7.29% -0.75% 4.77% -4.42% -2.69% -
ROE -24.30% -5.99% -10.36% 0.62% 12.09% -10.67% -4.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.03 34.39 25.46 25.59 44.82 30.75 30.55 -6.78%
EPS -2.19 -0.65 -1.35 0.09 1.81 -1.39 -0.60 24.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.13 0.15 0.15 0.13 0.15 -8.15%
Adjusted Per Share Value based on latest NOSH - 95,263
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.63 4.46 3.29 3.15 5.81 3.98 3.94 -6.50%
EPS -0.29 -0.09 -0.17 0.01 0.24 -0.18 -0.08 23.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0118 0.0143 0.0168 0.0185 0.0195 0.0168 0.0194 -7.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.09 0.05 0.09 0.20 0.12 0.17 -
P/RPS 1.55 0.26 0.20 0.35 0.45 0.39 0.56 18.47%
P/EPS -14.18 -13.66 -3.71 96.43 11.03 -8.65 -28.33 -10.88%
EY -7.05 -7.32 -26.93 1.04 9.07 -11.56 -3.53 12.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 0.82 0.38 0.60 1.33 0.92 1.13 20.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 26/11/10 25/11/09 28/11/08 30/11/07 28/11/06 -
Price 0.31 0.14 0.10 0.09 0.16 0.10 0.19 -
P/RPS 1.55 0.41 0.39 0.35 0.36 0.33 0.62 16.48%
P/EPS -14.18 -21.26 -7.43 96.43 8.82 -7.21 -31.67 -12.52%
EY -7.05 -4.70 -13.47 1.04 11.33 -13.87 -3.16 14.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 1.27 0.77 0.60 1.07 0.77 1.27 18.04%

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