[SERSOL] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 35.66%
YoY- 636.81%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 17,271 10,453 4,012 40,147 31,882 18,508 8,083 65.81%
PBT 107 292 -147 2,443 2,237 976 139 -15.99%
Tax -237 -128 0 -482 -717 -520 0 -
NP -130 164 -147 1,961 1,520 456 139 -
-
NP to SH 63 244 6 1,750 1,290 452 204 -54.27%
-
Tax Rate 221.50% 43.84% - 19.73% 32.05% 53.28% 0.00% -
Total Cost 17,401 10,289 4,159 38,186 30,362 18,052 7,944 68.58%
-
Net Worth 13,500 15,015 9,000 14,266 14,227 13,183 12,628 4.54%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 13,500 15,015 9,000 14,266 14,227 13,183 12,628 4.54%
NOSH 89,999 93,846 60,000 95,108 94,852 94,166 97,142 -4.95%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.75% 1.57% -3.66% 4.88% 4.77% 2.46% 1.72% -
ROE 0.47% 1.63% 0.07% 12.27% 9.07% 3.43% 1.62% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.19 11.14 6.69 42.21 33.61 19.65 8.32 74.48%
EPS 0.07 0.26 0.01 1.84 1.36 0.48 0.21 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.15 0.15 0.15 0.14 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 95,833
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.30 1.39 0.53 5.35 4.25 2.46 1.08 65.45%
EPS 0.01 0.03 0.00 0.23 0.17 0.06 0.03 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.018 0.02 0.012 0.019 0.0189 0.0176 0.0168 4.70%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.15 0.06 0.11 0.20 0.15 0.12 -
P/RPS 0.47 1.35 0.90 0.26 0.60 0.76 1.44 -52.56%
P/EPS 128.57 57.69 600.00 5.98 14.71 31.25 57.14 71.62%
EY 0.78 1.73 0.17 16.73 6.80 3.20 1.75 -41.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.94 0.40 0.73 1.33 1.07 0.92 -24.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 20/08/09 25/05/09 26/02/09 28/11/08 29/08/08 29/05/08 -
Price 0.09 0.09 0.09 0.10 0.16 0.19 0.10 -
P/RPS 0.47 0.81 1.35 0.24 0.48 0.97 1.20 -46.43%
P/EPS 128.57 34.62 900.00 5.43 11.76 39.58 47.62 93.77%
EY 0.78 2.89 0.11 18.40 8.50 2.53 2.10 -48.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.60 0.67 1.07 1.36 0.77 -15.30%

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