[SERSOL] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -18.71%
YoY- -13.01%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 19,832 18,952 24,756 15,688 15,700 20,300 27,920 -5.53%
PBT 240 -1,776 464 -2,008 -1,808 -2,388 -1,092 -
Tax 16 20 20 20 20 -64 -308 -
NP 256 -1,756 484 -1,988 -1,788 -2,452 -1,400 -
-
NP to SH 256 -1,756 484 -1,980 -1,752 -2,228 -772 -
-
Tax Rate -6.67% - -4.31% - - - - -
Total Cost 19,576 20,708 24,272 17,676 17,488 22,752 29,320 -6.50%
-
Net Worth 15,074 17,227 14,116 17,134 9,733 9,603 11,759 4.22%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 15,074 17,227 14,116 17,134 9,733 9,603 11,759 4.22%
NOSH 215,349 215,349 201,666 190,384 97,333 96,034 97,999 14.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 1.29% -9.27% 1.96% -12.67% -11.39% -12.08% -5.01% -
ROE 1.70% -10.19% 3.43% -11.56% -18.00% -23.20% -6.56% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.21 8.80 12.28 8.24 16.13 21.14 28.49 -17.14%
EPS 0.12 -0.80 0.24 -1.04 -1.80 -2.32 -0.80 -
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 - 190,384
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.64 2.52 3.30 2.09 2.09 2.70 3.72 -5.55%
EPS 0.03 -0.23 0.06 -0.26 -0.23 -0.30 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0229 0.0188 0.0228 0.013 0.0128 0.0157 4.19%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.195 0.125 0.23 0.37 0.195 0.47 0.08 -
P/RPS 2.12 1.42 1.87 4.49 1.21 2.22 0.28 40.08%
P/EPS 164.04 -15.33 95.83 -35.58 -10.83 -20.26 -10.16 -
EY 0.61 -6.52 1.04 -2.81 -9.23 -4.94 -9.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 1.56 3.29 4.11 1.95 4.70 0.67 26.81%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 27/05/16 14/05/15 09/05/14 20/05/13 25/05/12 19/05/11 -
Price 0.185 0.125 0.395 0.36 0.225 0.38 0.085 -
P/RPS 2.01 1.42 3.22 4.37 1.39 1.80 0.30 37.26%
P/EPS 155.62 -15.33 164.58 -34.62 -12.50 -16.38 -10.79 -
EY 0.64 -6.52 0.61 -2.89 -8.00 -6.11 -9.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 1.56 5.64 4.00 2.25 3.80 0.71 24.44%

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