[SERSOL] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 24.85%
YoY- 34.41%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 28,210 30,115 31,437 30,313 27,700 25,020 22,946 14.74%
PBT -2,560 -2,236 -1,829 -1,691 -2,155 -2,451 -2,358 5.62%
Tax -102 -163 -152 -97 -82 -5 -178 -30.98%
NP -2,662 -2,399 -1,981 -1,788 -2,237 -2,456 -2,536 3.28%
-
NP to SH -1,918 -1,554 -1,424 -1,258 -1,674 -1,912 -1,848 2.50%
-
Tax Rate - - - - - - - -
Total Cost 30,872 32,514 33,418 32,101 29,937 27,476 25,482 13.63%
-
Net Worth 9,603 9,471 10,493 0 11,759 11,369 12,024 -13.90%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 9,603 9,471 10,493 0 11,759 11,369 12,024 -13.90%
NOSH 96,034 94,711 95,394 91,999 97,999 94,742 92,500 2.52%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -9.44% -7.97% -6.30% -5.90% -8.08% -9.82% -11.05% -
ROE -19.97% -16.41% -13.57% 0.00% -14.23% -16.82% -15.37% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.37 31.80 32.95 32.95 28.27 26.41 24.81 11.89%
EPS -2.00 -1.64 -1.49 -1.37 -1.71 -2.02 -2.00 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.00 0.12 0.12 0.13 -16.03%
Adjusted Per Share Value based on latest NOSH - 91,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.76 4.01 4.19 4.04 3.69 3.33 3.06 14.70%
EPS -0.26 -0.21 -0.19 -0.17 -0.22 -0.25 -0.25 2.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0126 0.014 0.00 0.0157 0.0151 0.016 -13.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.47 0.25 0.09 0.09 0.08 0.06 0.05 -
P/RPS 1.60 0.79 0.27 0.27 0.28 0.23 0.20 299.49%
P/EPS -23.53 -15.24 -6.03 -6.58 -4.68 -2.97 -2.50 345.17%
EY -4.25 -6.56 -16.59 -15.19 -21.35 -33.64 -39.96 -77.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 2.50 0.82 0.00 0.67 0.50 0.38 434.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 29/11/11 23/08/11 19/05/11 28/02/11 26/11/10 -
Price 0.38 0.48 0.14 0.095 0.085 0.06 0.10 -
P/RPS 1.29 1.51 0.42 0.29 0.30 0.23 0.40 118.12%
P/EPS -19.03 -29.25 -9.38 -6.95 -4.98 -2.97 -5.01 143.24%
EY -5.26 -3.42 -10.66 -14.39 -20.10 -33.64 -19.98 -58.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 4.80 1.27 0.00 0.71 0.50 0.77 189.58%

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