[SERSOL] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -24.7%
YoY- 185.45%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 15,346 18,100 15,958 20,689 18,926 16,542 19,750 -4.11%
PBT -30,044 -3,809 786 -701 -194 -408 -327 112.35%
Tax 19 2 -194 -18 -30 -14 -79 -
NP -30,025 -3,807 592 -719 -224 -422 -406 104.80%
-
NP to SH -30,025 -3,807 558 -653 -96 -422 -414 104.14%
-
Tax Rate - - 24.68% - - - - -
Total Cost 45,371 21,907 15,366 21,408 19,150 16,964 20,156 14.47%
-
Net Worth 21,943 31,942 20,479 15,074 15,074 17,227 15,074 6.45%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 21,943 31,942 20,479 15,074 15,074 17,227 15,074 6.45%
NOSH 731,449 543,660 235,061 215,349 215,349 215,349 215,349 22.59%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -195.65% -21.03% 3.71% -3.48% -1.18% -2.55% -2.06% -
ROE -136.83% -11.92% 2.72% -4.33% -0.64% -2.45% -2.75% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.10 3.40 7.01 9.61 8.79 7.68 9.17 -21.77%
EPS -4.10 -0.72 0.25 -0.30 -0.04 -0.20 -0.19 66.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.06 0.09 0.07 0.07 0.08 0.07 -13.16%
Adjusted Per Share Value based on latest NOSH - 235,061
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.10 2.47 2.18 2.83 2.59 2.26 2.70 -4.10%
EPS -4.10 -0.52 0.08 -0.09 -0.01 -0.06 -0.06 102.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0437 0.028 0.0206 0.0206 0.0236 0.0206 6.46%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.16 0.09 0.455 0.165 0.085 0.105 0.175 -
P/RPS 7.63 2.65 6.49 1.72 0.97 1.37 1.91 25.95%
P/EPS -3.90 -12.59 185.54 -54.41 -190.67 -53.58 -91.03 -40.83%
EY -25.66 -7.95 0.54 -1.84 -0.52 -1.87 -1.10 68.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 1.50 5.06 2.36 1.21 1.31 2.50 13.44%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 26/11/21 23/11/20 21/11/19 26/11/18 27/11/17 -
Price 0.13 0.20 0.415 0.25 0.09 0.095 0.18 -
P/RPS 6.20 5.88 5.92 2.60 1.02 1.24 1.96 21.14%
P/EPS -3.17 -27.97 169.23 -82.45 -201.89 -48.48 -93.63 -43.10%
EY -31.58 -3.58 0.59 -1.21 -0.50 -2.06 -1.07 75.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 3.33 4.61 3.57 1.29 1.19 2.57 9.07%

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