[SERSOL] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -96.06%
YoY- -446.31%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 8,081 10,522 16,307 11,013 10,453 18,508 12,269 -6.71%
PBT -1,168 -807 -339 -1,098 292 976 -1,345 -2.32%
Tax 18 -16 -92 0 -128 -520 0 -
NP -1,150 -823 -431 -1,098 164 456 -1,345 -2.57%
-
NP to SH -1,154 -942 -192 -845 244 452 -1,083 1.06%
-
Tax Rate - - - - 43.84% 53.28% - -
Total Cost 9,231 11,345 16,738 12,111 10,289 18,052 13,614 -6.26%
-
Net Worth 12,982 8,651 0 12,342 15,015 13,183 12,349 0.83%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 12,982 8,651 0 12,342 15,015 13,183 12,349 0.83%
NOSH 144,249 96,122 91,818 94,943 93,846 94,166 95,000 7.20%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -14.23% -7.82% -2.64% -9.97% 1.57% 2.46% -10.96% -
ROE -8.89% -10.89% 0.00% -6.85% 1.63% 3.43% -8.77% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.60 10.95 17.76 11.60 11.14 19.65 12.91 -12.98%
EPS -0.80 -0.98 -0.20 -0.89 0.26 0.48 -1.14 -5.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.00 0.13 0.16 0.14 0.13 -5.93%
Adjusted Per Share Value based on latest NOSH - 94,318
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.10 1.44 2.23 1.51 1.43 2.53 1.68 -6.80%
EPS -0.16 -0.13 -0.03 -0.12 0.03 0.06 -0.15 1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0118 0.00 0.0169 0.0205 0.018 0.0169 0.77%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.205 0.44 0.09 0.09 0.15 0.15 0.14 -
P/RPS 3.66 4.02 0.51 0.78 1.35 0.76 1.08 22.53%
P/EPS -25.63 -44.90 -43.04 -10.11 57.69 31.25 -12.28 13.03%
EY -3.90 -2.23 -2.32 -9.89 1.73 3.20 -8.14 -11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 4.89 0.00 0.69 0.94 1.07 1.08 13.24%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 29/08/12 23/08/11 17/08/10 20/08/09 29/08/08 28/08/07 -
Price 0.65 0.41 0.095 0.05 0.09 0.19 0.15 -
P/RPS 11.60 3.75 0.53 0.43 0.81 0.97 1.16 46.72%
P/EPS -81.25 -41.84 -45.43 -5.62 34.62 39.58 -13.16 35.40%
EY -1.23 -2.39 -2.20 -17.80 2.89 2.53 -7.60 -26.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.22 4.56 0.00 0.38 0.56 1.36 1.15 35.78%

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