[SERSOL] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -258.32%
YoY- -147.29%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 22,946 22,704 22,431 22,143 25,535 32,091 36,076 -26.02%
PBT -2,358 -2,369 -1,400 -978 313 1,760 2,158 -
Tax -178 -242 -370 -370 -2 -90 -482 -48.49%
NP -2,536 -2,611 -1,770 -1,348 311 1,670 1,676 -
-
NP to SH -1,848 -1,918 -1,265 -828 523 1,543 1,553 -
-
Tax Rate - - - - 0.64% 5.11% 22.34% -
Total Cost 25,482 25,315 24,201 23,491 25,224 30,421 34,400 -18.11%
-
Net Worth 12,024 12,261 13,408 13,315 14,289 15,231 9,000 21.28%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 12,024 12,261 13,408 13,315 14,289 15,231 9,000 21.28%
NOSH 92,500 94,318 95,777 95,108 95,263 95,200 60,000 33.41%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -11.05% -11.50% -7.89% -6.09% 1.22% 5.20% 4.65% -
ROE -15.37% -15.64% -9.43% -6.22% 3.66% 10.13% 17.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.81 24.07 23.42 23.28 26.80 33.71 60.13 -44.54%
EPS -2.00 -2.03 -1.32 -0.87 0.55 1.62 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.15 0.16 0.15 -9.09%
Adjusted Per Share Value based on latest NOSH - 95,108
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.14 3.10 3.07 3.03 3.49 4.39 4.93 -25.95%
EPS -0.25 -0.26 -0.17 -0.11 0.07 0.21 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0164 0.0168 0.0183 0.0182 0.0195 0.0208 0.0123 21.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.09 0.09 0.09 0.09 0.15 0.06 -
P/RPS 0.20 0.37 0.38 0.39 0.34 0.44 0.10 58.67%
P/EPS -2.50 -4.43 -6.81 -10.34 16.39 9.25 2.32 -
EY -39.96 -22.59 -14.68 -9.67 6.10 10.81 43.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.69 0.64 0.64 0.60 0.94 0.40 -3.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 17/08/10 26/05/10 25/02/10 25/11/09 20/08/09 25/05/09 -
Price 0.10 0.05 0.17 0.09 0.09 0.09 0.09 -
P/RPS 0.40 0.21 0.73 0.39 0.34 0.27 0.15 92.18%
P/EPS -5.01 -2.46 -12.87 -10.34 16.39 5.55 3.48 -
EY -19.98 -40.67 -7.77 -9.67 6.10 18.01 28.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.38 1.21 0.64 0.60 0.56 0.60 18.07%

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