[SERSOL] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -91.63%
YoY- 104.11%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 3,868 3,601 4,790 3,238 3,771 4,005 4,662 -3.06%
PBT -983 14 -350 -151 -403 -321 -548 10.22%
Tax 5 4 4 4 5 -4 5 0.00%
NP -978 18 -346 -147 -398 -325 -543 10.29%
-
NP to SH -978 18 -438 -68 -398 -333 -543 10.29%
-
Tax Rate - -28.57% - - - - - -
Total Cost 4,846 3,583 5,136 3,385 4,169 4,330 5,205 -1.18%
-
Net Worth 34,502 15,074 15,074 15,074 17,227 15,074 17,227 12.26%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 34,502 15,074 15,074 15,074 17,227 15,074 17,227 12.26%
NOSH 289,574 215,349 215,349 215,349 215,349 215,349 215,349 5.05%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -25.28% 0.50% -7.22% -4.54% -10.55% -8.11% -11.65% -
ROE -2.83% 0.12% -2.91% -0.45% -2.31% -2.21% -3.15% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1.35 1.67 2.22 1.50 1.75 1.86 2.16 -7.53%
EPS -0.34 0.01 -0.16 -0.07 -0.18 -0.15 -0.25 5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.07 0.07 0.07 0.08 0.07 0.08 6.98%
Adjusted Per Share Value based on latest NOSH - 215,349
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 0.53 0.49 0.65 0.44 0.52 0.55 0.64 -3.09%
EPS -0.13 0.00 -0.06 -0.01 -0.05 -0.05 -0.07 10.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0206 0.0206 0.0206 0.0236 0.0206 0.0236 12.24%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.39 0.275 0.125 0.10 0.115 0.16 0.12 -
P/RPS 28.99 16.45 5.62 6.65 6.57 8.60 5.54 31.74%
P/EPS -114.66 3,290.05 -61.46 -316.69 -62.22 -103.47 -47.59 15.77%
EY -0.87 0.03 -1.63 -0.32 -1.61 -0.97 -2.10 -13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.93 1.79 1.43 1.44 2.29 1.50 13.74%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 22/09/21 21/08/20 21/08/19 21/08/18 28/08/17 23/08/16 -
Price 0.12 0.41 0.23 0.095 0.125 0.17 0.13 -
P/RPS 8.92 24.52 10.34 6.32 7.14 9.14 6.01 6.79%
P/EPS -35.28 4,905.17 -113.08 -300.86 -67.63 -109.94 -51.56 -6.12%
EY -2.83 0.02 -0.88 -0.33 -1.48 -0.91 -1.94 6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 5.86 3.29 1.36 1.56 2.43 1.63 -7.81%

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