[SERSOL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 90.1%
YoY- 21.36%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 17,155 12,929 8,081 3,925 17,960 14,439 10,522 38.40%
PBT -1,763 -1,226 -1,168 -452 -4,748 -1,437 -807 68.12%
Tax 93 23 18 5 373 -15 -16 -
NP -1,670 -1,203 -1,150 -447 -4,375 -1,452 -823 60.07%
-
NP to SH -1,668 -1,205 -1,154 -438 -4,424 -1,576 -942 46.21%
-
Tax Rate - - - - - - - -
Total Cost 18,825 14,132 9,231 4,372 22,335 15,891 11,345 40.02%
-
Net Worth 15,226 14,460 12,982 9,733 9,617 8,648 8,651 45.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 15,226 14,460 12,982 9,733 9,617 8,648 8,651 45.62%
NOSH 169,183 160,666 144,249 97,333 96,173 96,097 96,122 45.62%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -9.73% -9.30% -14.23% -11.39% -24.36% -10.06% -7.82% -
ROE -10.95% -8.33% -8.89% -4.50% -46.00% -18.22% -10.89% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.14 8.05 5.60 4.03 18.67 15.03 10.95 -4.98%
EPS -0.99 -0.75 -0.80 -0.45 -4.60 -1.64 -0.98 0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.10 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 97,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.28 1.72 1.08 0.52 2.39 1.92 1.40 38.29%
EPS -0.22 -0.16 -0.15 -0.06 -0.59 -0.21 -0.13 41.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0203 0.0193 0.0173 0.013 0.0128 0.0115 0.0115 45.90%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.46 0.74 0.205 0.195 0.26 0.31 0.44 -
P/RPS 4.54 9.20 3.66 4.84 1.39 2.06 4.02 8.42%
P/EPS -46.66 -98.67 -25.63 -43.33 -5.65 -18.90 -44.90 2.58%
EY -2.14 -1.01 -3.90 -2.31 -17.69 -5.29 -2.23 -2.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.11 8.22 2.28 1.95 2.60 3.44 4.89 2.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 13/11/13 26/08/13 20/05/13 25/02/13 26/11/12 29/08/12 -
Price 0.44 0.545 0.65 0.225 0.275 0.31 0.41 -
P/RPS 4.34 6.77 11.60 5.58 1.47 2.06 3.75 10.20%
P/EPS -44.63 -72.67 -81.25 -50.00 -5.98 -18.90 -41.84 4.38%
EY -2.24 -1.38 -1.23 -2.00 -16.73 -5.29 -2.39 -4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.89 6.06 7.22 2.25 2.75 3.44 4.56 4.75%

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