[SERSOL] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 24.85%
YoY- 34.41%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 17,078 15,520 24,331 30,313 22,704 32,091 37,439 -12.25%
PBT -1,968 -5,109 -2,704 -1,691 -2,369 1,760 2,522 -
Tax 84 407 -87 -97 -242 -90 -332 -
NP -1,884 -4,702 -2,791 -1,788 -2,611 1,670 2,190 -
-
NP to SH -1,876 -4,636 -2,304 -1,258 -1,918 1,543 1,209 -
-
Tax Rate - - - - - 5.11% 13.16% -
Total Cost 18,962 20,222 27,122 32,101 25,315 30,421 35,249 -9.81%
-
Net Worth 15,413 17,416 8,662 0 12,261 15,231 13,353 2.41%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 15,413 17,416 8,662 0 12,261 15,231 13,353 2.41%
NOSH 192,666 193,513 96,249 91,999 94,318 95,200 95,384 12.42%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -11.03% -30.30% -11.47% -5.90% -11.50% 5.20% 5.85% -
ROE -12.17% -26.62% -26.60% 0.00% -15.64% 10.13% 9.05% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.86 8.02 25.28 32.95 24.07 33.71 39.25 -21.96%
EPS -0.97 -2.40 -2.39 -1.37 -2.03 1.62 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.00 0.13 0.16 0.14 -8.90%
Adjusted Per Share Value based on latest NOSH - 91,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.33 2.12 3.33 4.14 3.10 4.39 5.12 -12.29%
EPS -0.26 -0.63 -0.31 -0.17 -0.26 0.21 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0238 0.0118 0.00 0.0168 0.0208 0.0183 2.40%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.32 0.205 0.44 0.09 0.09 0.15 0.15 -
P/RPS 3.61 2.56 1.74 0.27 0.37 0.44 0.38 45.50%
P/EPS -32.86 -8.56 -18.38 -6.58 -4.43 9.25 11.83 -
EY -3.04 -11.69 -5.44 -15.19 -22.59 10.81 8.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.28 4.89 0.00 0.69 0.94 1.07 24.56%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 26/08/13 29/08/12 23/08/11 17/08/10 20/08/09 29/08/08 -
Price 0.37 0.65 0.41 0.095 0.05 0.09 0.19 -
P/RPS 4.17 8.10 1.62 0.29 0.21 0.27 0.48 43.35%
P/EPS -38.00 -27.13 -17.13 -6.95 -2.46 5.55 14.99 -
EY -2.63 -3.69 -5.84 -14.39 -40.67 18.01 6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 7.22 4.56 0.00 0.38 0.56 1.36 22.64%

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