[SERSOL] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.69%
YoY- -124.45%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 19,842 19,192 17,152 16,811 28,210 27,700 22,431 -2.02%
PBT -2,006 -3,838 -1,813 -4,603 -2,560 -2,155 -1,400 6.17%
Tax -369 10 93 394 -102 -82 -370 -0.04%
NP -2,375 -3,828 -1,720 -4,209 -2,662 -2,237 -1,770 5.01%
-
NP to SH -2,370 -3,828 -1,725 -4,305 -1,918 -1,674 -1,265 11.02%
-
Tax Rate - - - - - - - -
Total Cost 22,217 23,020 18,872 21,020 30,872 29,937 24,201 -1.41%
-
Net Worth 17,227 14,116 17,134 9,733 9,603 11,759 13,408 4.26%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 17,227 14,116 17,134 9,733 9,603 11,759 13,408 4.26%
NOSH 215,349 201,666 190,384 97,333 96,034 97,999 95,777 14.44%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -11.97% -19.95% -10.03% -25.04% -9.44% -8.08% -7.89% -
ROE -13.76% -27.12% -10.07% -44.23% -19.97% -14.23% -9.43% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.21 9.52 9.01 17.27 29.37 28.27 23.42 -14.39%
EPS -1.10 -1.90 -0.91 -4.42 -2.00 -1.71 -1.32 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.09 0.10 0.10 0.12 0.14 -8.89%
Adjusted Per Share Value based on latest NOSH - 97,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.64 2.56 2.28 2.24 3.76 3.69 2.99 -2.05%
EPS -0.32 -0.51 -0.23 -0.57 -0.26 -0.22 -0.17 11.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.0188 0.0228 0.013 0.0128 0.0157 0.0179 4.18%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.125 0.23 0.37 0.195 0.47 0.08 0.09 -
P/RPS 1.36 2.42 4.11 1.13 1.60 0.28 0.38 23.65%
P/EPS -11.36 -12.12 -40.84 -4.41 -23.53 -4.68 -6.81 8.89%
EY -8.80 -8.25 -2.45 -22.68 -4.25 -21.35 -14.68 -8.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 3.29 4.11 1.95 4.70 0.67 0.64 15.99%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 14/05/15 09/05/14 20/05/13 25/05/12 19/05/11 26/05/10 -
Price 0.125 0.395 0.36 0.225 0.38 0.085 0.17 -
P/RPS 1.36 4.15 4.00 1.30 1.29 0.30 0.73 10.91%
P/EPS -11.36 -20.81 -39.73 -5.09 -19.03 -4.98 -12.87 -2.05%
EY -8.80 -4.81 -2.52 -19.66 -5.26 -20.10 -7.77 2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 5.64 4.00 2.25 3.80 0.71 1.21 4.32%

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