[SERSOL] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -23.42%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 17,961 20,065 24,331 28,210 30,115 31,437 30,313 -29.34%
PBT -4,748 -3,022 -2,704 -2,560 -2,236 -1,829 -1,691 98.40%
Tax 373 14 -87 -102 -163 -152 -97 -
NP -4,375 -3,008 -2,791 -2,662 -2,399 -1,981 -1,788 81.09%
-
NP to SH -4,424 -2,661 -2,304 -1,918 -1,554 -1,424 -1,258 130.37%
-
Tax Rate - - - - - - - -
Total Cost 22,336 23,073 27,122 30,872 32,514 33,418 32,101 -21.39%
-
Net Worth 9,621 8,645 8,662 9,603 9,471 10,493 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 9,621 8,645 8,662 9,603 9,471 10,493 0 -
NOSH 96,216 96,060 96,249 96,034 94,711 95,394 91,999 3.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -24.36% -14.99% -11.47% -9.44% -7.97% -6.30% -5.90% -
ROE -45.98% -30.78% -26.60% -19.97% -16.41% -13.57% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.67 20.89 25.28 29.37 31.80 32.95 32.95 -31.40%
EPS -4.60 -2.77 -2.39 -2.00 -1.64 -1.49 -1.37 123.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.10 0.10 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 96,034
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.39 2.67 3.24 3.76 4.01 4.19 4.04 -29.41%
EPS -0.59 -0.35 -0.31 -0.26 -0.21 -0.19 -0.17 128.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0115 0.0115 0.0128 0.0126 0.014 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.31 0.44 0.47 0.25 0.09 0.09 -
P/RPS 1.39 1.48 1.74 1.60 0.79 0.27 0.27 196.67%
P/EPS -5.65 -11.19 -18.38 -23.53 -15.24 -6.03 -6.58 -9.61%
EY -17.68 -8.94 -5.44 -4.25 -6.56 -16.59 -15.19 10.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.44 4.89 4.70 2.50 0.82 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 29/08/12 25/05/12 28/02/12 29/11/11 23/08/11 -
Price 0.275 0.31 0.41 0.38 0.48 0.14 0.095 -
P/RPS 1.47 1.48 1.62 1.29 1.51 0.42 0.29 193.63%
P/EPS -5.98 -11.19 -17.13 -19.03 -29.25 -9.38 -6.95 -9.49%
EY -16.72 -8.94 -5.84 -5.26 -3.42 -10.66 -14.39 10.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.44 4.56 3.80 4.80 1.27 0.00 -

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