[SERSOL] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -8.75%
YoY- 59.53%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 19,995 19,154 20,460 17,078 15,520 24,331 30,313 -6.69%
PBT -434 -2,612 -2,909 -1,968 -5,109 -2,704 -1,691 -20.26%
Tax -78 -368 10 84 407 -87 -97 -3.56%
NP -512 -2,980 -2,899 -1,884 -4,702 -2,791 -1,788 -18.79%
-
NP to SH -520 -2,975 -2,899 -1,876 -4,636 -2,304 -1,258 -13.67%
-
Tax Rate - - - - - - - -
Total Cost 20,507 22,134 23,359 18,962 20,222 27,122 32,101 -7.19%
-
Net Worth 15,074 17,227 19,364 15,413 17,416 8,662 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 15,074 17,227 19,364 15,413 17,416 8,662 0 -
NOSH 215,349 215,349 215,349 192,666 193,513 96,249 91,999 15.21%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -2.56% -15.56% -14.17% -11.03% -30.30% -11.47% -5.90% -
ROE -3.45% -17.27% -14.97% -12.17% -26.62% -26.60% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.28 8.89 9.51 8.86 8.02 25.28 32.95 -19.02%
EPS -0.24 -1.38 -1.35 -0.97 -2.40 -2.39 -1.37 -25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.08 0.09 0.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 192,666
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.66 2.55 2.72 2.27 2.07 3.24 4.04 -6.72%
EPS -0.07 -0.40 -0.39 -0.25 -0.62 -0.31 -0.17 -13.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0229 0.0258 0.0205 0.0232 0.0115 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.16 0.12 0.30 0.32 0.205 0.44 0.09 -
P/RPS 1.72 1.35 3.15 3.61 2.56 1.74 0.27 36.11%
P/EPS -66.26 -8.69 -22.27 -32.86 -8.56 -18.38 -6.58 46.89%
EY -1.51 -11.51 -4.49 -3.04 -11.69 -5.44 -15.19 -31.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.50 3.33 4.00 2.28 4.89 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 23/08/16 24/08/15 27/08/14 26/08/13 29/08/12 23/08/11 -
Price 0.17 0.13 0.16 0.37 0.65 0.41 0.095 -
P/RPS 1.83 1.46 1.68 4.17 8.10 1.62 0.29 35.90%
P/EPS -70.40 -9.41 -11.88 -38.00 -27.13 -17.13 -6.95 47.04%
EY -1.42 -10.63 -8.42 -2.63 -3.69 -5.84 -14.39 -31.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.63 1.78 4.63 7.22 4.56 0.00 -

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