[SERSOL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -52.2%
YoY- -134.3%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 32,654 32,614 27,920 25,021 24,098 22,026 17,200 53.26%
PBT -866 -678 -1,092 -2,508 -1,696 -2,196 -2,276 -47.46%
Tax -256 -184 -308 -5 -60 0 0 -
NP -1,122 -862 -1,400 -2,513 -1,756 -2,196 -2,276 -37.56%
-
NP to SH -625 -384 -772 -1,940 -1,274 -1,690 -1,724 -49.12%
-
Tax Rate - - - - - - - -
Total Cost 33,777 33,476 29,320 27,534 25,854 24,222 19,476 44.30%
-
Net Worth 10,443 0 11,759 11,363 12,304 12,342 13,408 -15.33%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 10,443 0 11,759 11,363 12,304 12,342 13,408 -15.33%
NOSH 94,942 91,818 97,999 94,696 94,653 94,943 95,777 -0.58%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.44% -2.64% -5.01% -10.04% -7.29% -9.97% -13.23% -
ROE -5.99% 0.00% -6.56% -17.07% -10.36% -13.69% -12.86% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.39 35.52 28.49 26.42 25.46 23.20 17.96 54.13%
EPS -0.65 -0.40 -0.80 -2.04 -1.35 -1.78 -1.80 -49.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.12 0.12 0.13 0.13 0.14 -14.83%
Adjusted Per Share Value based on latest NOSH - 94,742
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.35 4.34 3.72 3.33 3.21 2.93 2.29 53.32%
EPS -0.08 -0.05 -0.10 -0.26 -0.17 -0.23 -0.23 -50.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0139 0.00 0.0157 0.0151 0.0164 0.0164 0.0179 -15.50%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.09 0.08 0.06 0.05 0.09 0.09 -
P/RPS 0.26 0.25 0.28 0.23 0.20 0.39 0.50 -35.30%
P/EPS -13.66 -21.52 -10.16 -2.93 -3.71 -5.06 -5.00 95.30%
EY -7.32 -4.65 -9.85 -34.14 -26.93 -19.78 -20.00 -48.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.67 0.50 0.38 0.69 0.64 17.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 23/08/11 19/05/11 28/02/11 26/11/10 17/08/10 26/05/10 -
Price 0.14 0.095 0.085 0.06 0.10 0.05 0.17 -
P/RPS 0.41 0.27 0.30 0.23 0.39 0.22 0.95 -42.86%
P/EPS -21.26 -22.72 -10.79 -2.93 -7.43 -2.81 -9.44 71.73%
EY -4.70 -4.40 -9.27 -34.14 -13.47 -35.60 -10.59 -41.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.00 0.71 0.50 0.77 0.38 1.21 3.27%

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