[SERSOL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -31.74%
YoY- -22.51%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 18,798 23,078 16,008 16,162 21,044 32,614 22,026 -2.60%
PBT -1,984 348 -2,746 -2,336 -1,614 -678 -2,196 -1.67%
Tax 18 18 18 36 -32 -184 0 -
NP -1,966 366 -2,728 -2,300 -1,646 -862 -2,196 -1.82%
-
NP to SH -1,964 366 -2,724 -2,308 -1,884 -384 -1,690 2.53%
-
Tax Rate - -5.17% - - - - - -
Total Cost 20,764 22,712 18,736 18,462 22,690 33,476 24,222 -2.53%
-
Net Worth 17,227 19,364 15,346 12,982 8,651 0 12,342 5.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 17,227 19,364 15,346 12,982 8,651 0 12,342 5.70%
NOSH 215,349 215,349 191,830 144,249 96,122 91,818 94,943 14.61%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -10.46% 1.59% -17.04% -14.23% -7.82% -2.64% -9.97% -
ROE -11.40% 1.89% -17.75% -17.78% -21.78% 0.00% -13.69% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.73 10.73 8.34 11.20 21.89 35.52 23.20 -15.01%
EPS -0.92 0.18 -1.42 -1.60 -1.96 -0.40 -1.78 -10.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.08 0.09 0.09 0.00 0.13 -7.76%
Adjusted Per Share Value based on latest NOSH - 193,513
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.57 3.16 2.19 2.21 2.88 4.46 3.01 -2.59%
EPS -0.27 0.05 -0.37 -0.32 -0.26 -0.05 -0.23 2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0265 0.021 0.0177 0.0118 0.00 0.0169 5.71%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.12 0.30 0.32 0.205 0.44 0.09 0.09 -
P/RPS 1.37 2.80 3.83 1.83 2.01 0.25 0.39 23.27%
P/EPS -13.16 176.37 -22.54 -12.81 -22.45 -21.52 -5.06 17.25%
EY -7.60 0.57 -4.44 -7.80 -4.45 -4.65 -19.78 -14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 3.33 4.00 2.28 4.89 0.00 0.69 13.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 24/08/15 27/08/14 26/08/13 29/08/12 23/08/11 17/08/10 -
Price 0.13 0.16 0.37 0.65 0.41 0.095 0.05 -
P/RPS 1.49 1.49 4.43 5.80 1.87 0.27 0.22 37.50%
P/EPS -14.25 94.06 -26.06 -40.63 -20.92 -22.72 -2.81 31.04%
EY -7.02 1.06 -3.84 -2.46 -4.78 -4.40 -35.60 -23.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.78 4.63 7.22 4.56 0.00 0.38 27.43%

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