[SERSOL] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.82%
YoY- 62.3%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 18,014 16,008 15,688 17,155 17,238 16,162 15,700 9.58%
PBT -5,032 -2,746 -2,008 -1,763 -1,634 -2,336 -1,808 97.73%
Tax 18 18 20 93 30 36 20 -6.77%
NP -5,013 -2,728 -1,988 -1,670 -1,604 -2,300 -1,788 98.70%
-
NP to SH -5,010 -2,724 -1,980 -1,668 -1,606 -2,308 -1,752 101.33%
-
Tax Rate - - - - - - - -
Total Cost 23,027 18,736 17,676 18,825 18,842 18,462 17,488 20.11%
-
Net Worth 13,490 15,346 17,134 15,226 14,459 12,982 9,733 24.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 13,490 15,346 17,134 15,226 14,459 12,982 9,733 24.28%
NOSH 192,717 191,830 190,384 169,183 160,666 144,249 97,333 57.61%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -27.83% -17.04% -12.67% -9.73% -9.30% -14.23% -11.39% -
ROE -37.14% -17.75% -11.56% -10.95% -11.11% -17.78% -18.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.35 8.34 8.24 10.14 10.73 11.20 16.13 -30.45%
EPS -2.60 -1.42 -1.04 -0.99 -1.00 -1.60 -1.80 27.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.09 0.09 0.09 0.10 -21.14%
Adjusted Per Share Value based on latest NOSH - 196,956
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.46 2.19 2.14 2.35 2.36 2.21 2.15 9.38%
EPS -0.69 -0.37 -0.27 -0.23 -0.22 -0.32 -0.24 102.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0184 0.021 0.0234 0.0208 0.0198 0.0177 0.0133 24.13%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.37 0.32 0.37 0.46 0.74 0.205 0.195 -
P/RPS 3.96 3.83 4.49 4.54 6.90 1.83 1.21 120.27%
P/EPS -14.23 -22.54 -35.58 -46.66 -74.00 -12.81 -10.83 19.94%
EY -7.03 -4.44 -2.81 -2.14 -1.35 -7.80 -9.23 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.29 4.00 4.11 5.11 8.22 2.28 1.95 94.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 27/08/14 09/05/14 18/02/14 13/11/13 26/08/13 20/05/13 -
Price 0.32 0.37 0.36 0.44 0.545 0.65 0.225 -
P/RPS 3.42 4.43 4.37 4.34 5.08 5.80 1.39 82.15%
P/EPS -12.31 -26.06 -34.62 -44.63 -54.50 -40.63 -12.50 -1.01%
EY -8.13 -3.84 -2.89 -2.24 -1.83 -2.46 -8.00 1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 4.63 4.00 4.89 6.06 7.22 2.25 60.31%

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