[SERSOL] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 24.27%
YoY- -54.53%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 19,842 21,293 20,036 20,460 19,192 16,925 17,737 7.75%
PBT -2,006 -1,446 -706 -2,909 -3,838 -4,456 -4,311 -39.92%
Tax -369 -369 10 10 10 10 84 -
NP -2,375 -1,815 -696 -2,899 -3,828 -4,446 -4,227 -31.88%
-
NP to SH -2,370 -1,810 -692 -2,899 -3,828 -4,444 -4,221 -31.91%
-
Tax Rate - - - - - - - -
Total Cost 22,217 23,108 20,732 23,359 23,020 21,371 21,964 0.76%
-
Net Worth 17,227 17,227 19,381 19,364 14,116 13,720 13,525 17.48%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 17,227 17,227 19,381 19,364 14,116 13,720 13,525 17.48%
NOSH 215,349 215,349 215,349 215,349 201,666 196,000 193,225 7.48%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -11.97% -8.52% -3.47% -14.17% -19.95% -26.27% -23.83% -
ROE -13.76% -10.51% -3.57% -14.97% -27.12% -32.39% -31.21% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.21 9.89 9.30 9.51 9.52 8.64 9.18 0.21%
EPS -1.10 -0.84 -0.32 -1.35 -1.90 -2.27 -2.18 -36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.09 0.07 0.07 0.07 9.30%
Adjusted Per Share Value based on latest NOSH - 215,349
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.64 2.84 2.67 2.72 2.56 2.25 2.36 7.75%
EPS -0.32 -0.24 -0.09 -0.39 -0.51 -0.59 -0.56 -31.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.0229 0.0258 0.0258 0.0188 0.0183 0.018 17.39%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.125 0.18 0.185 0.30 0.23 0.245 0.37 -
P/RPS 1.36 1.82 1.99 3.15 2.42 2.84 4.03 -51.49%
P/EPS -11.36 -21.42 -57.57 -22.27 -12.12 -10.81 -16.94 -23.36%
EY -8.80 -4.67 -1.74 -4.49 -8.25 -9.25 -5.90 30.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.25 2.06 3.33 3.29 3.50 5.29 -55.66%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 24/11/15 24/08/15 14/05/15 17/02/15 17/11/14 -
Price 0.125 0.145 0.185 0.16 0.395 0.265 0.32 -
P/RPS 1.36 1.47 1.99 1.68 4.15 3.07 3.49 -46.61%
P/EPS -11.36 -17.25 -57.57 -11.88 -20.81 -11.69 -14.65 -15.58%
EY -8.80 -5.80 -1.74 -8.42 -4.81 -8.56 -6.83 18.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.81 2.06 1.78 5.64 3.79 4.57 -51.12%

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