[SERSOL] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -31.74%
YoY- -22.51%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 15,688 17,155 17,238 16,162 15,700 17,960 19,252 -12.76%
PBT -2,008 -1,763 -1,634 -2,336 -1,808 -4,748 -1,916 3.17%
Tax 20 93 30 36 20 373 -20 -
NP -1,988 -1,670 -1,604 -2,300 -1,788 -4,375 -1,936 1.78%
-
NP to SH -1,980 -1,668 -1,606 -2,308 -1,752 -4,424 -2,101 -3.88%
-
Tax Rate - - - - - - - -
Total Cost 17,676 18,825 18,842 18,462 17,488 22,335 21,188 -11.39%
-
Net Worth 17,134 15,226 14,459 12,982 9,733 9,617 8,648 57.81%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 17,134 15,226 14,459 12,982 9,733 9,617 8,648 57.81%
NOSH 190,384 169,183 160,666 144,249 97,333 96,173 96,097 57.80%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -12.67% -9.73% -9.30% -14.23% -11.39% -24.36% -10.06% -
ROE -11.56% -10.95% -11.11% -17.78% -18.00% -46.00% -24.30% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.24 10.14 10.73 11.20 16.13 18.67 20.03 -44.71%
EPS -1.04 -0.99 -1.00 -1.60 -1.80 -4.60 -2.19 -39.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.10 0.10 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 193,513
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.14 2.35 2.36 2.21 2.15 2.46 2.63 -12.85%
EPS -0.27 -0.23 -0.22 -0.32 -0.24 -0.60 -0.29 -4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 0.0208 0.0198 0.0177 0.0133 0.0131 0.0118 57.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.37 0.46 0.74 0.205 0.195 0.26 0.31 -
P/RPS 4.49 4.54 6.90 1.83 1.21 1.39 1.55 103.34%
P/EPS -35.58 -46.66 -74.00 -12.81 -10.83 -5.65 -14.18 84.75%
EY -2.81 -2.14 -1.35 -7.80 -9.23 -17.69 -7.05 -45.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 5.11 8.22 2.28 1.95 2.60 3.44 12.60%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 09/05/14 18/02/14 13/11/13 26/08/13 20/05/13 25/02/13 26/11/12 -
Price 0.36 0.44 0.545 0.65 0.225 0.275 0.31 -
P/RPS 4.37 4.34 5.08 5.80 1.39 1.47 1.55 99.69%
P/EPS -34.62 -44.63 -54.50 -40.63 -12.50 -5.98 -14.18 81.41%
EY -2.89 -2.24 -1.83 -2.46 -8.00 -16.73 -7.05 -44.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 4.89 6.06 7.22 2.25 2.75 3.44 10.58%

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