[SERSOL] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -0.64%
YoY- 27.63%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 22,431 22,143 25,535 32,091 36,076 40,147 41,258 -33.41%
PBT -1,400 -978 313 1,760 2,158 2,444 3,403 -
Tax -370 -370 -2 -90 -482 -482 -529 -21.22%
NP -1,770 -1,348 311 1,670 1,676 1,962 2,874 -
-
NP to SH -1,265 -828 523 1,543 1,553 1,751 1,949 -
-
Tax Rate - - 0.64% 5.11% 22.34% 19.72% 15.55% -
Total Cost 24,201 23,491 25,224 30,421 34,400 38,185 38,384 -26.49%
-
Net Worth 13,408 13,315 14,289 15,231 9,000 14,375 14,301 -4.21%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 13,408 13,315 14,289 15,231 9,000 14,375 14,301 -4.21%
NOSH 95,777 95,108 95,263 95,200 60,000 95,833 95,340 0.30%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -7.89% -6.09% 1.22% 5.20% 4.65% 4.89% 6.97% -
ROE -9.43% -6.22% 3.66% 10.13% 17.26% 12.18% 13.63% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.42 23.28 26.80 33.71 60.13 41.89 43.27 -33.60%
EPS -1.32 -0.87 0.55 1.62 2.59 1.83 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.16 0.15 0.15 0.15 -4.49%
Adjusted Per Share Value based on latest NOSH - 95,200
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.99 2.95 3.40 4.27 4.80 5.35 5.49 -33.33%
EPS -0.17 -0.11 0.07 0.21 0.21 0.23 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0179 0.0177 0.019 0.0203 0.012 0.0191 0.019 -3.90%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.09 0.09 0.09 0.15 0.06 0.11 0.20 -
P/RPS 0.38 0.39 0.34 0.44 0.10 0.26 0.46 -11.96%
P/EPS -6.81 -10.34 16.39 9.25 2.32 6.02 9.78 -
EY -14.68 -9.67 6.10 10.81 43.14 16.61 10.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.60 0.94 0.40 0.73 1.33 -38.62%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 20/08/09 25/05/09 26/02/09 28/11/08 -
Price 0.17 0.09 0.09 0.09 0.09 0.10 0.16 -
P/RPS 0.73 0.39 0.34 0.27 0.15 0.24 0.37 57.37%
P/EPS -12.87 -10.34 16.39 5.55 3.48 5.47 7.83 -
EY -7.77 -9.67 6.10 18.01 28.76 18.27 12.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.64 0.60 0.56 0.60 0.67 1.07 8.55%

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