[SERSOL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -102.93%
YoY- -134.3%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 24,491 16,307 6,980 25,021 18,074 11,013 4,300 218.59%
PBT -650 -339 -273 -2,508 -1,272 -1,098 -569 9.26%
Tax -192 -92 -77 -5 -45 0 0 -
NP -842 -431 -350 -2,513 -1,317 -1,098 -569 29.82%
-
NP to SH -469 -192 -193 -1,940 -956 -845 -431 5.78%
-
Tax Rate - - - - - - - -
Total Cost 25,333 16,738 7,330 27,534 19,391 12,111 4,869 199.95%
-
Net Worth 10,443 0 11,759 11,363 12,304 12,342 13,408 -15.33%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 10,443 0 11,759 11,363 12,304 12,342 13,408 -15.33%
NOSH 94,942 91,818 97,999 94,696 94,653 94,943 95,777 -0.58%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.44% -2.64% -5.01% -10.04% -7.29% -9.97% -13.23% -
ROE -4.49% 0.00% -1.64% -17.07% -7.77% -6.85% -3.21% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.80 17.76 7.12 26.42 19.09 11.60 4.49 220.46%
EPS -0.49 -0.20 -0.20 -2.04 -1.01 -0.89 -0.45 5.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.12 0.12 0.13 0.13 0.14 -14.83%
Adjusted Per Share Value based on latest NOSH - 94,742
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.26 2.17 0.93 3.33 2.41 1.47 0.57 219.47%
EPS -0.06 -0.03 -0.03 -0.26 -0.13 -0.11 -0.06 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0139 0.00 0.0157 0.0151 0.0164 0.0164 0.0179 -15.50%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.09 0.08 0.06 0.05 0.09 0.09 -
P/RPS 0.35 0.51 1.12 0.23 0.26 0.78 2.00 -68.68%
P/EPS -18.22 -43.04 -40.62 -2.93 -4.95 -10.11 -20.00 -6.01%
EY -5.49 -2.32 -2.46 -34.14 -20.20 -9.89 -5.00 6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.67 0.50 0.38 0.69 0.64 17.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 23/08/11 19/05/11 28/02/11 26/11/10 17/08/10 26/05/10 -
Price 0.14 0.095 0.085 0.06 0.10 0.05 0.17 -
P/RPS 0.54 0.53 1.19 0.23 0.52 0.43 3.79 -72.68%
P/EPS -28.34 -45.43 -43.16 -2.93 -9.90 -5.62 -37.78 -17.42%
EY -3.53 -2.20 -2.32 -34.14 -10.10 -17.80 -2.65 21.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.00 0.71 0.50 0.77 0.38 1.21 3.27%

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