[SERSOL] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 58.85%
YoY- 62.3%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,737 17,078 17,152 17,155 16,450 15,520 16,811 3.63%
PBT -4,311 -1,968 -1,813 -1,763 -4,537 -5,109 -4,603 -4.27%
Tax 84 84 93 93 411 407 394 -64.27%
NP -4,227 -1,884 -1,720 -1,670 -4,126 -4,702 -4,209 0.28%
-
NP to SH -4,221 -1,876 -1,725 -1,668 -4,053 -4,636 -4,305 -1.30%
-
Tax Rate - - - - - - - -
Total Cost 21,964 18,962 18,872 18,825 20,576 20,222 21,020 2.96%
-
Net Worth 13,525 15,413 17,134 17,726 15,300 17,416 9,733 24.50%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 13,525 15,413 17,134 17,726 15,300 17,416 9,733 24.50%
NOSH 193,225 192,666 190,384 196,956 170,000 193,513 97,333 57.88%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -23.83% -11.03% -10.03% -9.73% -25.08% -30.30% -25.04% -
ROE -31.21% -12.17% -10.07% -9.41% -26.49% -26.62% -44.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.18 8.86 9.01 8.71 9.68 8.02 17.27 -34.35%
EPS -2.18 -0.97 -0.91 -0.85 -2.38 -2.40 -4.42 -37.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.09 0.09 0.09 0.10 -21.14%
Adjusted Per Share Value based on latest NOSH - 196,956
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.42 2.33 2.34 2.35 2.25 2.12 2.30 3.44%
EPS -0.58 -0.26 -0.24 -0.23 -0.55 -0.63 -0.59 -1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.0211 0.0234 0.0242 0.0209 0.0238 0.0133 24.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.37 0.32 0.37 0.46 0.74 0.205 0.195 -
P/RPS 4.03 3.61 4.11 5.28 7.65 2.56 1.13 133.24%
P/EPS -16.94 -32.86 -40.84 -54.32 -31.04 -8.56 -4.41 145.07%
EY -5.90 -3.04 -2.45 -1.84 -3.22 -11.69 -22.68 -59.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.29 4.00 4.11 5.11 8.22 2.28 1.95 94.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 27/08/14 09/05/14 18/02/14 13/11/13 26/08/13 20/05/13 -
Price 0.32 0.37 0.36 0.44 0.545 0.65 0.225 -
P/RPS 3.49 4.17 4.00 5.05 5.63 8.10 1.30 93.04%
P/EPS -14.65 -38.00 -39.73 -51.95 -22.86 -27.13 -5.09 102.20%
EY -6.83 -2.63 -2.52 -1.92 -4.37 -3.69 -19.66 -50.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 4.63 4.00 4.89 6.06 7.22 2.25 60.31%

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