[SERSOL] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -148.51%
YoY- 19.9%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 19,252 21,044 20,300 30,116 32,654 32,614 27,920 -21.89%
PBT -1,916 -1,614 -2,388 -2,235 -866 -678 -1,092 45.32%
Tax -20 -32 -64 -163 -256 -184 -308 -83.76%
NP -1,936 -1,646 -2,452 -2,398 -1,122 -862 -1,400 24.04%
-
NP to SH -2,101 -1,884 -2,228 -1,554 -625 -384 -772 94.57%
-
Tax Rate - - - - - - - -
Total Cost 21,188 22,690 22,752 32,514 33,777 33,476 29,320 -19.42%
-
Net Worth 8,648 8,651 9,603 9,503 10,443 0 11,759 -18.47%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 8,648 8,651 9,603 9,503 10,443 0 11,759 -18.47%
NOSH 96,097 96,122 96,034 95,032 94,942 91,818 97,999 -1.29%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -10.06% -7.82% -12.08% -7.96% -3.44% -2.64% -5.01% -
ROE -24.30% -21.78% -23.20% -16.35% -5.99% 0.00% -6.56% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.03 21.89 21.14 31.69 34.39 35.52 28.49 -20.88%
EPS -2.19 -1.96 -2.32 -1.64 -0.65 -0.40 -0.80 95.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.11 0.00 0.12 -17.40%
Adjusted Per Share Value based on latest NOSH - 94,711
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.56 2.80 2.70 4.01 4.35 4.34 3.72 -22.00%
EPS -0.28 -0.25 -0.30 -0.21 -0.08 -0.05 -0.10 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0115 0.0128 0.0127 0.0139 0.00 0.0157 -18.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.44 0.47 0.25 0.09 0.09 0.08 -
P/RPS 1.55 2.01 2.22 0.79 0.26 0.25 0.28 211.95%
P/EPS -14.18 -22.45 -20.26 -15.29 -13.66 -21.52 -10.16 24.81%
EY -7.05 -4.45 -4.94 -6.54 -7.32 -4.65 -9.85 -19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 4.89 4.70 2.50 0.82 0.00 0.67 196.73%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 29/08/12 25/05/12 28/02/12 29/11/11 23/08/11 19/05/11 -
Price 0.31 0.41 0.38 0.48 0.14 0.095 0.085 -
P/RPS 1.55 1.87 1.80 1.51 0.41 0.27 0.30 197.97%
P/EPS -14.18 -20.92 -16.38 -29.35 -21.26 -22.72 -10.79 19.91%
EY -7.05 -4.78 -6.11 -3.41 -4.70 -4.40 -9.27 -16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 4.56 3.80 4.80 1.27 0.00 0.71 185.50%

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