[SERSOL] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1085.71%
YoY- -147.31%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 17,960 30,116 25,021 22,144 40,147 31,200 28,435 -7.36%
PBT -4,748 -2,235 -2,508 -978 2,443 201 -2,260 13.15%
Tax 373 -163 -5 -370 -482 188 338 1.65%
NP -4,375 -2,398 -2,513 -1,348 1,961 389 -1,922 14.67%
-
NP to SH -4,424 -1,554 -1,940 -828 1,750 -326 -1,492 19.84%
-
Tax Rate - - - - 19.73% -93.53% - -
Total Cost 22,335 32,514 27,534 23,492 38,186 30,811 30,357 -4.98%
-
Net Worth 9,617 9,503 11,363 13,357 14,266 12,257 13,304 -5.26%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 9,617 9,503 11,363 13,357 14,266 12,257 13,304 -5.26%
NOSH 96,173 95,032 94,696 95,411 95,108 94,285 95,031 0.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -24.36% -7.96% -10.04% -6.09% 4.88% 1.25% -6.76% -
ROE -46.00% -16.35% -17.07% -6.20% 12.27% -2.66% -11.21% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.67 31.69 26.42 23.21 42.21 33.09 29.92 -7.55%
EPS -4.60 -1.64 -2.04 -0.87 1.84 -0.34 -1.57 19.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.12 0.14 0.15 0.13 0.14 -5.44%
Adjusted Per Share Value based on latest NOSH - 95,108
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.39 4.01 3.33 2.95 5.35 4.15 3.79 -7.39%
EPS -0.59 -0.21 -0.26 -0.11 0.23 -0.04 -0.20 19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0127 0.0151 0.0178 0.019 0.0163 0.0177 -5.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.25 0.06 0.09 0.11 0.11 0.19 -
P/RPS 1.39 0.79 0.23 0.39 0.26 0.33 0.63 14.08%
P/EPS -5.65 -15.29 -2.93 -10.37 5.98 -31.81 -12.10 -11.90%
EY -17.69 -6.54 -34.14 -9.64 16.73 -3.14 -8.26 13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.50 0.50 0.64 0.73 0.85 1.36 11.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 28/02/12 28/02/11 25/02/10 26/02/09 04/03/08 28/02/07 -
Price 0.275 0.48 0.06 0.09 0.10 0.09 0.19 -
P/RPS 1.47 1.51 0.23 0.39 0.24 0.27 0.63 15.15%
P/EPS -5.98 -29.35 -2.93 -10.37 5.43 -26.03 -12.10 -11.07%
EY -16.73 -3.41 -34.14 -9.64 18.40 -3.84 -8.26 12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 4.80 0.50 0.64 0.67 0.69 1.36 12.43%

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