[SERSOL] YoY Annualized Quarter 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- -43.37%
YoY- -188.6%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 24,756 15,688 15,700 20,300 27,920 17,200 16,048 7.48%
PBT 464 -2,008 -1,808 -2,388 -1,092 -2,276 -588 -
Tax 20 20 20 -64 -308 0 0 -
NP 484 -1,988 -1,788 -2,452 -1,400 -2,276 -588 -
-
NP to SH 484 -1,980 -1,752 -2,228 -772 -1,724 24 64.94%
-
Tax Rate -4.31% - - - - - - -
Total Cost 24,272 17,676 17,488 22,752 29,320 19,476 16,636 6.49%
-
Net Worth 14,116 17,134 9,733 9,603 11,759 13,408 9,000 7.78%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 14,116 17,134 9,733 9,603 11,759 13,408 9,000 7.78%
NOSH 201,666 190,384 97,333 96,034 97,999 95,777 60,000 22.37%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.96% -12.67% -11.39% -12.08% -5.01% -13.23% -3.66% -
ROE 3.43% -11.56% -18.00% -23.20% -6.56% -12.86% 0.27% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 12.28 8.24 16.13 21.14 28.49 17.96 26.75 -12.16%
EPS 0.24 -1.04 -1.80 -2.32 -0.80 -1.80 0.04 34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.09 0.10 0.10 0.12 0.14 0.15 -11.92%
Adjusted Per Share Value based on latest NOSH - 96,034
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.38 2.14 2.15 2.78 3.82 2.35 2.19 7.49%
EPS 0.07 -0.27 -0.24 -0.30 -0.11 -0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0234 0.0133 0.0131 0.0161 0.0183 0.0123 7.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.23 0.37 0.195 0.47 0.08 0.09 0.06 -
P/RPS 1.87 4.49 1.21 2.22 0.28 0.50 0.22 42.83%
P/EPS 95.83 -35.58 -10.83 -20.26 -10.16 -5.00 150.00 -7.19%
EY 1.04 -2.81 -9.23 -4.94 -9.85 -20.00 0.67 7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 4.11 1.95 4.70 0.67 0.64 0.40 42.05%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 14/05/15 09/05/14 20/05/13 25/05/12 19/05/11 26/05/10 25/05/09 -
Price 0.395 0.36 0.225 0.38 0.085 0.17 0.09 -
P/RPS 3.22 4.37 1.39 1.80 0.30 0.95 0.34 45.43%
P/EPS 164.58 -34.62 -12.50 -16.38 -10.79 -9.44 225.00 -5.07%
EY 0.61 -2.89 -8.00 -6.11 -9.27 -10.59 0.44 5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 4.00 2.25 3.80 0.71 1.21 0.60 45.24%

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