[SERSOL] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -37.34%
YoY- 182.49%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 13,767 11,260 15,640 12,833 11,927 13,446 14,127 -0.42%
PBT -1,881 132 -260 -196 -719 -17 -855 14.03%
Tax 23 14 14 14 7 4 14 8.62%
NP -1,858 146 -246 -182 -712 -13 -841 14.11%
-
NP to SH -1,858 146 -177 -54 -712 -20 -839 14.16%
-
Tax Rate - -10.61% - - - - - -
Total Cost 15,625 11,114 15,886 13,015 12,639 13,459 14,968 0.71%
-
Net Worth 31,942 20,479 15,074 15,074 17,227 15,074 17,227 10.83%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 31,942 20,479 15,074 15,074 17,227 15,074 17,227 10.83%
NOSH 543,660 235,061 215,349 215,349 215,349 215,349 215,349 16.68%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -13.50% 1.30% -1.57% -1.42% -5.97% -0.10% -5.95% -
ROE -5.82% 0.71% -1.17% -0.36% -4.13% -0.13% -4.87% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 2.59 4.95 7.26 5.96 5.54 6.24 6.56 -14.34%
EPS -0.52 0.07 -0.11 -0.08 -0.33 -0.01 -0.39 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.07 0.07 0.08 0.07 0.08 -4.67%
Adjusted Per Share Value based on latest NOSH - 235,061
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1.83 1.50 2.08 1.71 1.59 1.79 1.88 -0.44%
EPS -0.25 0.02 -0.02 -0.01 -0.09 0.00 -0.11 14.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0273 0.0201 0.0201 0.0229 0.0201 0.0229 10.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.09 0.455 0.165 0.085 0.105 0.175 0.125 -
P/RPS 3.48 9.19 2.27 1.43 1.90 2.80 1.91 10.51%
P/EPS -25.79 709.13 -200.75 -338.98 -31.76 -1,884.30 -32.08 -3.57%
EY -3.88 0.14 -0.50 -0.30 -3.15 -0.05 -3.12 3.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 5.06 2.36 1.21 1.31 2.50 1.56 -0.65%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 23/11/20 21/11/19 26/11/18 27/11/17 28/11/16 -
Price 0.20 0.415 0.25 0.09 0.095 0.18 0.13 -
P/RPS 7.73 8.39 3.44 1.51 1.72 2.88 1.98 25.47%
P/EPS -57.31 646.79 -304.17 -358.92 -28.73 -1,938.14 -33.37 9.42%
EY -1.75 0.15 -0.33 -0.28 -3.48 -0.05 -3.00 -8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 4.61 3.57 1.29 1.19 2.57 1.63 12.63%

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