[SERSOL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1085.71%
YoY- -147.31%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 24,098 22,026 17,200 22,144 23,028 20,906 16,048 31.09%
PBT -1,696 -2,196 -2,276 -978 142 584 -588 102.49%
Tax -60 0 0 -370 -315 -256 0 -
NP -1,756 -2,196 -2,276 -1,348 -173 328 -588 107.24%
-
NP to SH -1,274 -1,690 -1,724 -828 84 488 24 -
-
Tax Rate - - - - 221.83% 43.84% - -
Total Cost 25,854 24,222 19,476 23,492 23,201 20,578 16,636 34.13%
-
Net Worth 12,304 12,342 13,408 13,357 13,500 15,015 9,000 23.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 12,304 12,342 13,408 13,357 13,500 15,015 9,000 23.15%
NOSH 94,653 94,943 95,777 95,411 89,999 93,846 60,000 35.47%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -7.29% -9.97% -13.23% -6.09% -0.75% 1.57% -3.66% -
ROE -10.36% -13.69% -12.86% -6.20% 0.62% 3.25% 0.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.46 23.20 17.96 23.21 25.59 22.28 26.75 -3.23%
EPS -1.35 -1.78 -1.80 -0.87 0.09 0.52 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.15 0.16 0.15 -9.09%
Adjusted Per Share Value based on latest NOSH - 95,108
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.21 2.93 2.29 2.95 3.07 2.78 2.14 31.00%
EPS -0.17 -0.23 -0.23 -0.11 0.01 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0164 0.0164 0.0179 0.0178 0.018 0.02 0.012 23.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.09 0.09 0.09 0.09 0.15 0.06 -
P/RPS 0.20 0.39 0.50 0.39 0.35 0.67 0.22 -6.15%
P/EPS -3.71 -5.06 -5.00 -10.37 96.43 28.85 150.00 -
EY -26.93 -19.78 -20.00 -9.64 1.04 3.47 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.69 0.64 0.64 0.60 0.94 0.40 -3.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 17/08/10 26/05/10 25/02/10 25/11/09 20/08/09 25/05/09 -
Price 0.10 0.05 0.17 0.09 0.09 0.09 0.09 -
P/RPS 0.39 0.22 0.95 0.39 0.35 0.40 0.34 9.56%
P/EPS -7.43 -2.81 -9.44 -10.37 96.43 17.31 225.00 -
EY -13.47 -35.60 -10.59 -9.64 1.04 5.78 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.38 1.21 0.64 0.60 0.56 0.60 18.07%

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