[SERSOL] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 265.96%
YoY- 30.3%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 15,593 15,013 15,926 17,448 20,338 20,853 23,918 -24.75%
PBT -1,796 176 448 840 394 -346 -522 127.39%
Tax -7 18 18 20 -194 18 18 -
NP -1,803 194 466 860 200 -328 -504 133.36%
-
NP to SH -1,803 194 466 860 235 -236 -546 121.27%
-
Tax Rate - -10.23% -4.02% -2.38% 49.24% - - -
Total Cost 17,396 14,818 15,460 16,588 20,138 21,181 24,422 -20.19%
-
Net Worth 22,896 20,479 15,074 15,074 15,074 15,074 15,074 32.03%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 22,896 20,479 15,074 15,074 15,074 15,074 15,074 32.03%
NOSH 245,744 235,061 215,349 215,349 215,349 215,349 215,349 9.17%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -11.56% 1.30% 2.93% 4.93% 0.98% -1.57% -2.11% -
ROE -7.87% 0.95% 3.09% 5.71% 1.56% -1.57% -3.62% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.13 6.60 7.40 8.10 9.44 9.68 11.11 -32.65%
EPS -0.79 0.09 0.22 0.40 0.09 -0.15 -0.24 120.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.07 0.07 0.07 0.07 0.07 18.18%
Adjusted Per Share Value based on latest NOSH - 215,349
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.13 2.05 2.18 2.39 2.78 2.85 3.27 -24.79%
EPS -0.25 0.03 0.06 0.12 0.03 -0.03 -0.07 133.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.028 0.0206 0.0206 0.0206 0.0206 0.0206 32.06%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.405 0.455 0.275 0.225 0.195 0.165 0.125 -
P/RPS 6.61 6.90 3.72 2.78 2.06 1.70 1.13 223.60%
P/EPS -57.15 531.85 127.08 56.34 178.69 -150.56 -49.30 10.32%
EY -1.75 0.19 0.79 1.77 0.56 -0.66 -2.03 -9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 5.06 3.93 3.21 2.79 2.36 1.79 84.57%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 22/09/21 30/06/21 15/03/21 23/11/20 21/08/20 -
Price 0.405 0.415 0.41 0.275 0.255 0.25 0.23 -
P/RPS 6.61 6.29 5.54 3.39 2.70 2.58 2.07 116.38%
P/EPS -57.15 485.10 189.47 68.86 233.68 -228.12 -90.71 -26.44%
EY -1.75 0.21 0.53 1.45 0.43 -0.44 -1.10 36.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.61 5.86 3.93 3.64 3.57 3.29 23.14%

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