[SERSOL] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1026.2%
YoY- -867.23%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 18,356 16,412 17,352 15,593 15,013 15,926 17,448 3.43%
PBT -2,508 -2,670 -1,408 -1,796 176 448 840 -
Tax 30 38 56 -7 18 18 20 31.00%
NP -2,477 -2,632 -1,352 -1,803 194 466 860 -
-
NP to SH -2,477 -2,632 -1,352 -1,803 194 466 860 -
-
Tax Rate - - - - -10.23% -4.02% -2.38% -
Total Cost 20,833 19,044 18,704 17,396 14,818 15,460 16,588 16.38%
-
Net Worth 31,942 34,502 28,449 22,896 20,479 15,074 15,074 64.90%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 31,942 34,502 28,449 22,896 20,479 15,074 15,074 64.90%
NOSH 543,660 289,574 269,648 245,744 235,061 215,349 215,349 85.30%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -13.50% -16.04% -7.79% -11.56% 1.30% 2.93% 4.93% -
ROE -7.76% -7.63% -4.75% -7.87% 0.95% 3.09% 5.71% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.45 5.71 6.71 6.13 6.60 7.40 8.10 -43.36%
EPS -0.69 -0.96 -0.52 -0.79 0.09 0.22 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.12 0.11 0.09 0.09 0.07 0.07 -9.75%
Adjusted Per Share Value based on latest NOSH - 245,744
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.51 2.24 2.37 2.13 2.05 2.18 2.39 3.31%
EPS -0.34 -0.36 -0.18 -0.25 0.03 0.06 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0472 0.0389 0.0313 0.028 0.0206 0.0206 65.02%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.09 0.39 0.395 0.405 0.455 0.275 0.225 -
P/RPS 2.61 6.83 5.89 6.61 6.90 3.72 2.78 -4.11%
P/EPS -19.34 -42.60 -75.56 -57.15 531.85 127.08 56.34 -
EY -5.17 -2.35 -1.32 -1.75 0.19 0.79 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 3.25 3.59 4.50 5.06 3.93 3.21 -39.75%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 27/05/22 28/02/22 26/11/21 22/09/21 30/06/21 -
Price 0.20 0.12 0.385 0.405 0.415 0.41 0.275 -
P/RPS 5.80 2.10 5.74 6.61 6.29 5.54 3.39 43.00%
P/EPS -42.98 -13.11 -73.65 -57.15 485.10 189.47 68.86 -
EY -2.33 -7.63 -1.36 -1.75 0.21 0.53 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 1.00 3.50 4.50 4.61 5.86 3.93 -10.44%

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