[SERSOL] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -24.7%
YoY- 185.45%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 15,836 15,569 15,593 15,958 16,342 17,531 20,338 -15.40%
PBT -3,355 -2,358 -1,796 786 879 515 394 -
Tax 3 2 -7 -194 -194 -194 -194 -
NP -3,352 -2,356 -1,803 592 685 321 200 -
-
NP to SH -3,352 -2,356 -1,803 558 741 285 235 -
-
Tax Rate - - - 24.68% 22.07% 37.67% 49.24% -
Total Cost 19,188 17,925 17,396 15,366 15,657 17,210 20,138 -3.17%
-
Net Worth 34,502 28,449 22,896 20,479 15,074 15,074 15,074 73.94%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 34,502 28,449 22,896 20,479 15,074 15,074 15,074 73.94%
NOSH 289,574 269,648 245,744 235,061 215,349 215,349 215,349 21.89%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -21.17% -15.13% -11.56% 3.71% 4.19% 1.83% 0.98% -
ROE -9.72% -8.28% -7.87% 2.72% 4.92% 1.89% 1.56% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.51 6.02 6.13 7.01 7.59 8.14 9.44 -30.22%
EPS -1.17 -0.91 -0.71 0.25 0.34 0.13 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.09 0.09 0.07 0.07 0.07 43.37%
Adjusted Per Share Value based on latest NOSH - 235,061
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.17 2.13 2.13 2.18 2.23 2.40 2.78 -15.26%
EPS -0.46 -0.32 -0.25 0.08 0.10 0.04 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0389 0.0313 0.028 0.0206 0.0206 0.0206 74.06%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.39 0.395 0.405 0.455 0.275 0.225 0.195 -
P/RPS 7.08 6.56 6.61 6.49 3.62 2.76 2.06 128.25%
P/EPS -33.45 -43.36 -57.15 185.54 79.92 170.01 178.69 -
EY -2.99 -2.31 -1.75 0.54 1.25 0.59 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.59 4.50 5.06 3.93 3.21 2.79 10.74%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 28/02/22 26/11/21 22/09/21 30/06/21 15/03/21 -
Price 0.12 0.385 0.405 0.415 0.41 0.275 0.255 -
P/RPS 2.18 6.40 6.61 5.92 5.40 3.38 2.70 -13.32%
P/EPS -10.29 -42.26 -57.15 169.23 119.15 207.79 233.68 -
EY -9.72 -2.37 -1.75 0.59 0.84 0.48 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 3.50 4.50 4.61 5.86 3.93 3.64 -57.83%

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