[SERSOL] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 3966.67%
YoY- -46.02%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 10,522 16,307 11,013 10,453 18,508 12,269 12,466 -2.78%
PBT -807 -339 -1,098 292 976 -1,345 -618 4.54%
Tax -16 -92 0 -128 -520 0 -18 -1.94%
NP -823 -431 -1,098 164 456 -1,345 -636 4.38%
-
NP to SH -942 -192 -845 244 452 -1,083 -475 12.07%
-
Tax Rate - - - 43.84% 53.28% - - -
Total Cost 11,345 16,738 12,111 10,289 18,052 13,614 13,102 -2.36%
-
Net Worth 8,651 0 12,342 15,015 13,183 12,349 14,250 -7.97%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 380 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 8,651 0 12,342 15,015 13,183 12,349 14,250 -7.97%
NOSH 96,122 91,818 94,943 93,846 94,166 95,000 95,000 0.19%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -7.82% -2.64% -9.97% 1.57% 2.46% -10.96% -5.10% -
ROE -10.89% 0.00% -6.85% 1.63% 3.43% -8.77% -3.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.95 17.76 11.60 11.14 19.65 12.91 13.12 -2.96%
EPS -0.98 -0.20 -0.89 0.26 0.48 -1.14 -0.50 11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.09 0.00 0.13 0.16 0.14 0.13 0.15 -8.15%
Adjusted Per Share Value based on latest NOSH - 95,200
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.44 2.23 1.51 1.43 2.53 1.68 1.70 -2.72%
EPS -0.13 -0.03 -0.12 0.03 0.06 -0.15 -0.06 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.0118 0.00 0.0169 0.0205 0.018 0.0169 0.0195 -8.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.44 0.09 0.09 0.15 0.15 0.14 0.23 -
P/RPS 4.02 0.51 0.78 1.35 0.76 1.08 1.75 14.85%
P/EPS -44.90 -43.04 -10.11 57.69 31.25 -12.28 -46.00 -0.40%
EY -2.23 -2.32 -9.89 1.73 3.20 -8.14 -2.17 0.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.74 -
P/NAPS 4.89 0.00 0.69 0.94 1.07 1.08 1.53 21.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 17/08/10 20/08/09 29/08/08 28/08/07 30/08/06 -
Price 0.41 0.095 0.05 0.09 0.19 0.15 0.18 -
P/RPS 3.75 0.53 0.43 0.81 0.97 1.16 1.37 18.25%
P/EPS -41.84 -45.43 -5.62 34.62 39.58 -13.16 -36.00 2.53%
EY -2.39 -2.20 -17.80 2.89 2.53 -7.60 -2.78 -2.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 4.56 0.00 0.38 0.56 1.36 1.15 1.20 24.89%

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