[SERSOL] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -43.37%
YoY- -188.6%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 17,960 19,252 21,044 20,300 30,116 32,654 32,614 -32.69%
PBT -4,748 -1,916 -1,614 -2,388 -2,235 -866 -678 263.88%
Tax 373 -20 -32 -64 -163 -256 -184 -
NP -4,375 -1,936 -1,646 -2,452 -2,398 -1,122 -862 193.88%
-
NP to SH -4,424 -2,101 -1,884 -2,228 -1,554 -625 -384 406.33%
-
Tax Rate - - - - - - - -
Total Cost 22,335 21,188 22,690 22,752 32,514 33,777 33,476 -23.55%
-
Net Worth 9,617 8,648 8,651 9,603 9,503 10,443 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 9,617 8,648 8,651 9,603 9,503 10,443 0 -
NOSH 96,173 96,097 96,122 96,034 95,032 94,942 91,818 3.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -24.36% -10.06% -7.82% -12.08% -7.96% -3.44% -2.64% -
ROE -46.00% -24.30% -21.78% -23.20% -16.35% -5.99% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.67 20.03 21.89 21.14 31.69 34.39 35.52 -34.74%
EPS -4.60 -2.19 -1.96 -2.32 -1.64 -0.65 -0.40 405.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.10 0.10 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 96,034
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.46 2.63 2.88 2.78 4.12 4.46 4.46 -32.62%
EPS -0.60 -0.29 -0.26 -0.30 -0.21 -0.09 -0.05 420.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0131 0.0118 0.0118 0.0131 0.013 0.0143 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.31 0.44 0.47 0.25 0.09 0.09 -
P/RPS 1.39 1.55 2.01 2.22 0.79 0.26 0.25 212.21%
P/EPS -5.65 -14.18 -22.45 -20.26 -15.29 -13.66 -21.52 -58.83%
EY -17.69 -7.05 -4.45 -4.94 -6.54 -7.32 -4.65 142.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.44 4.89 4.70 2.50 0.82 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 29/08/12 25/05/12 28/02/12 29/11/11 23/08/11 -
Price 0.275 0.31 0.41 0.38 0.48 0.14 0.095 -
P/RPS 1.47 1.55 1.87 1.80 1.51 0.41 0.27 207.89%
P/EPS -5.98 -14.18 -20.92 -16.38 -29.35 -21.26 -22.72 -58.76%
EY -16.73 -7.05 -4.78 -6.11 -3.41 -4.70 -4.40 142.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.44 4.56 3.80 4.80 1.27 0.00 -

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