[SERSOL] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1026.2%
YoY- -867.23%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 15,593 20,338 17,882 18,020 18,063 20,430 21,293 -5.05%
PBT -1,796 394 -637 -717 293 -1,175 -1,446 3.67%
Tax -7 -194 -18 -37 -18 -56 -369 -48.32%
NP -1,803 200 -655 -754 275 -1,231 -1,815 -0.11%
-
NP to SH -1,803 235 -530 -754 268 -1,228 -1,810 -0.06%
-
Tax Rate - 49.24% - - 6.14% - - -
Total Cost 17,396 20,138 18,537 18,774 17,788 21,661 23,108 -4.61%
-
Net Worth 22,896 15,074 15,074 17,227 17,227 15,074 17,227 4.85%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 22,896 15,074 15,074 17,227 17,227 15,074 17,227 4.85%
NOSH 245,744 215,349 215,349 215,349 215,349 215,349 215,349 2.22%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -11.56% 0.98% -3.66% -4.18% 1.52% -6.03% -8.52% -
ROE -7.87% 1.56% -3.52% -4.38% 1.56% -8.15% -10.51% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 6.13 9.44 8.30 8.37 8.39 9.49 9.89 -7.65%
EPS -0.79 0.09 -0.30 -0.35 0.12 -0.57 -0.86 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.07 0.08 0.08 0.07 0.08 1.98%
Adjusted Per Share Value based on latest NOSH - 245,744
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.13 2.78 2.44 2.46 2.47 2.79 2.91 -5.06%
EPS -0.25 0.03 -0.07 -0.10 0.04 -0.17 -0.25 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.0206 0.0206 0.0236 0.0236 0.0206 0.0236 4.81%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.405 0.195 0.095 0.09 0.17 0.145 0.18 -
P/RPS 6.61 2.06 1.14 1.08 2.03 1.53 1.82 23.95%
P/EPS -57.15 178.69 -38.60 -25.70 136.60 -25.43 -21.42 17.75%
EY -1.75 0.56 -2.59 -3.89 0.73 -3.93 -4.67 -15.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 2.79 1.36 1.13 2.13 2.07 2.25 12.23%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 15/03/21 21/02/20 26/02/19 12/02/18 20/02/17 25/02/16 -
Price 0.405 0.255 0.10 0.095 0.17 0.165 0.145 -
P/RPS 6.61 2.70 1.20 1.14 2.03 1.74 1.47 28.44%
P/EPS -57.15 233.68 -40.63 -27.13 136.60 -28.94 -17.25 22.07%
EY -1.75 0.43 -2.46 -3.69 0.73 -3.46 -5.80 -18.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 3.64 1.43 1.19 2.13 2.36 1.81 16.37%

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