[SERSOL] YoY Annualized Quarter 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- -3.82%
YoY- 62.3%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 20,430 21,293 16,925 17,155 17,960 30,116 25,021 -3.31%
PBT -1,175 -1,446 -4,456 -1,763 -4,748 -2,235 -2,508 -11.86%
Tax -56 -369 10 93 373 -163 -5 49.52%
NP -1,231 -1,815 -4,446 -1,670 -4,375 -2,398 -2,513 -11.20%
-
NP to SH -1,228 -1,810 -4,444 -1,668 -4,424 -1,554 -1,940 -7.33%
-
Tax Rate - - - - - - - -
Total Cost 21,661 23,108 21,371 18,825 22,335 32,514 27,534 -3.91%
-
Net Worth 15,074 17,227 13,525 15,226 9,617 9,503 11,363 4.81%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 15,074 17,227 13,525 15,226 9,617 9,503 11,363 4.81%
NOSH 215,349 215,349 193,217 169,183 96,173 95,032 94,696 14.66%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -6.03% -8.52% -26.27% -9.73% -24.36% -7.96% -10.04% -
ROE -8.15% -10.51% -32.86% -10.95% -46.00% -16.35% -17.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.49 9.89 8.76 10.14 18.67 31.69 26.42 -15.67%
EPS -0.57 -0.86 -2.30 -0.99 -4.60 -1.64 -2.04 -19.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.07 0.09 0.10 0.10 0.12 -8.58%
Adjusted Per Share Value based on latest NOSH - 196,956
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.79 2.91 2.31 2.35 2.46 4.12 3.42 -3.33%
EPS -0.17 -0.25 -0.61 -0.23 -0.60 -0.21 -0.27 -7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0236 0.0185 0.0208 0.0131 0.013 0.0155 4.85%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.145 0.18 0.245 0.46 0.26 0.25 0.06 -
P/RPS 1.53 1.82 2.80 4.54 1.39 0.79 0.23 37.09%
P/EPS -25.43 -21.42 -10.65 -46.66 -5.65 -15.29 -2.93 43.30%
EY -3.93 -4.67 -9.39 -2.14 -17.69 -6.54 -34.14 -30.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.25 3.50 5.11 2.60 2.50 0.50 26.68%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 25/02/16 17/02/15 18/02/14 25/02/13 28/02/12 28/02/11 -
Price 0.165 0.145 0.265 0.44 0.275 0.48 0.06 -
P/RPS 1.74 1.47 3.03 4.34 1.47 1.51 0.23 40.06%
P/EPS -28.94 -17.25 -11.52 -44.63 -5.98 -29.35 -2.93 46.42%
EY -3.46 -5.80 -8.68 -2.24 -16.73 -3.41 -34.14 -31.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.81 3.79 4.89 2.75 4.80 0.50 29.48%

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