[SERSOL] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 30.39%
YoY- 23.54%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 18,836 22,162 18,014 17,238 19,252 32,654 24,098 -4.01%
PBT -1,140 -32 -5,032 -1,634 -1,916 -866 -1,696 -6.40%
Tax 18 18 18 30 -20 -256 -60 -
NP -1,121 -13 -5,013 -1,604 -1,936 -1,122 -1,756 -7.20%
-
NP to SH -1,118 -8 -5,010 -1,606 -2,101 -625 -1,274 -2.15%
-
Tax Rate - - - - - - - -
Total Cost 19,957 22,175 23,027 18,842 21,188 33,777 25,854 -4.21%
-
Net Worth 17,227 19,381 13,490 14,459 8,648 10,443 12,304 5.76%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 17,227 19,381 13,490 14,459 8,648 10,443 12,304 5.76%
NOSH 215,349 215,349 192,717 160,666 96,097 94,942 94,653 14.66%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -5.95% -0.06% -27.83% -9.30% -10.06% -3.44% -7.29% -
ROE -6.49% -0.04% -37.14% -11.11% -24.30% -5.99% -10.36% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.75 10.29 9.35 10.73 20.03 34.39 25.46 -16.29%
EPS -0.52 0.00 -2.60 -1.00 -2.19 -0.65 -1.35 -14.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.07 0.09 0.09 0.11 0.13 -7.76%
Adjusted Per Share Value based on latest NOSH - 170,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.58 3.03 2.46 2.36 2.63 4.46 3.29 -3.96%
EPS -0.15 0.00 -0.69 -0.22 -0.29 -0.09 -0.17 -2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0265 0.0184 0.0198 0.0118 0.0143 0.0168 5.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.125 0.185 0.37 0.74 0.31 0.09 0.05 -
P/RPS 1.43 1.80 3.96 6.90 1.55 0.26 0.20 38.75%
P/EPS -24.06 -4,979.95 -14.23 -74.00 -14.18 -13.66 -3.71 36.52%
EY -4.16 -0.02 -7.03 -1.35 -7.05 -7.32 -26.93 -26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.06 5.29 8.22 3.44 0.82 0.38 26.51%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 17/11/14 13/11/13 26/11/12 29/11/11 26/11/10 -
Price 0.13 0.185 0.32 0.545 0.31 0.14 0.10 -
P/RPS 1.49 1.80 3.42 5.08 1.55 0.41 0.39 25.00%
P/EPS -25.03 -4,979.95 -12.31 -54.50 -14.18 -21.26 -7.43 22.41%
EY -4.00 -0.02 -8.13 -1.83 -7.05 -4.70 -13.47 -18.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.06 4.57 6.06 3.44 1.27 0.77 13.30%

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