[SERSOL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 1.74%
YoY- 636.81%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 23,028 20,906 16,048 40,147 42,509 37,016 32,332 -20.23%
PBT 142 584 -588 2,443 2,982 1,952 556 -59.71%
Tax -315 -256 0 -482 -956 -1,040 0 -
NP -173 328 -588 1,961 2,026 912 556 -
-
NP to SH 84 488 24 1,750 1,720 904 816 -78.00%
-
Tax Rate 221.83% 43.84% - 19.73% 32.06% 53.28% 0.00% -
Total Cost 23,201 20,578 16,636 38,186 40,482 36,104 31,776 -18.89%
-
Net Worth 13,500 15,015 9,000 14,266 14,227 13,183 12,628 4.54%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 13,500 15,015 9,000 14,266 14,227 13,183 12,628 4.54%
NOSH 89,999 93,846 60,000 95,108 94,852 94,166 97,142 -4.95%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.75% 1.57% -3.66% 4.88% 4.77% 2.46% 1.72% -
ROE 0.62% 3.25% 0.27% 12.27% 12.09% 6.86% 6.46% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.59 22.28 26.75 42.21 44.82 39.31 33.28 -16.05%
EPS 0.09 0.52 0.04 1.84 1.81 0.96 0.84 -77.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.15 0.15 0.15 0.14 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 95,833
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.15 2.86 2.19 5.49 5.81 5.06 4.42 -20.19%
EPS 0.01 0.07 0.00 0.24 0.24 0.12 0.11 -79.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.0205 0.0123 0.0195 0.0195 0.018 0.0173 4.56%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.15 0.06 0.11 0.20 0.15 0.12 -
P/RPS 0.35 0.67 0.22 0.26 0.45 0.38 0.36 -1.85%
P/EPS 96.43 28.85 150.00 5.98 11.03 15.63 14.29 256.68%
EY 1.04 3.47 0.67 16.73 9.07 6.40 7.00 -71.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.94 0.40 0.73 1.33 1.07 0.92 -24.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 20/08/09 25/05/09 26/02/09 28/11/08 29/08/08 29/05/08 -
Price 0.09 0.09 0.09 0.10 0.16 0.19 0.10 -
P/RPS 0.35 0.40 0.34 0.24 0.36 0.48 0.30 10.81%
P/EPS 96.43 17.31 225.00 5.43 8.82 19.79 11.90 302.92%
EY 1.04 5.78 0.44 18.40 11.33 5.05 8.40 -75.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.60 0.67 1.07 1.36 0.77 -15.30%

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