[SERSOL] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -2140.23%
YoY- -573.06%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 4,333 4,698 5,049 6,093 4,616 6,302 4,671 -1.24%
PBT -1,928 654 -441 2 311 -320 -1,422 5.19%
Tax -21 -208 -32 -44 -22 -70 -383 -38.33%
NP -1,949 446 -473 -42 289 -390 -1,805 1.28%
-
NP to SH -1,949 412 -476 -42 289 -390 -1,804 1.29%
-
Tax Rate - 31.80% - 2,200.00% 7.07% - - -
Total Cost 6,282 4,252 5,522 6,135 4,327 6,692 6,476 -0.50%
-
Net Worth 22,896 15,074 15,074 17,227 17,227 15,074 17,227 4.85%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 22,896 15,074 15,074 17,227 17,227 15,074 17,227 4.85%
NOSH 245,744 215,349 215,349 215,349 215,349 215,349 215,349 2.22%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -44.98% 9.49% -9.37% -0.69% 6.26% -6.19% -38.64% -
ROE -8.51% 2.73% -3.16% -0.24% 1.68% -2.59% -10.47% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1.70 2.18 2.34 2.83 2.14 2.93 2.17 -3.98%
EPS -0.77 0.21 -0.22 -0.02 0.13 -0.18 -0.84 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.07 0.08 0.08 0.07 0.08 1.98%
Adjusted Per Share Value based on latest NOSH - 245,744
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 0.58 0.63 0.67 0.81 0.61 0.84 0.62 -1.10%
EPS -0.26 0.05 -0.06 -0.01 0.04 -0.05 -0.24 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0201 0.0201 0.0229 0.0229 0.0201 0.0229 4.88%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.405 0.195 0.095 0.09 0.17 0.145 0.18 -
P/RPS 23.78 8.94 4.05 3.18 7.93 4.95 8.30 19.15%
P/EPS -52.87 101.92 -42.98 -461.46 126.68 -80.07 -21.49 16.17%
EY -1.89 0.98 -2.33 -0.22 0.79 -1.25 -4.65 -13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 2.79 1.36 1.13 2.13 2.07 2.25 12.23%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 15/03/21 21/02/20 26/02/19 12/02/18 20/02/17 25/02/16 -
Price 0.405 0.255 0.10 0.095 0.17 0.165 0.145 -
P/RPS 23.78 11.69 4.27 3.36 7.93 5.64 6.68 23.54%
P/EPS -52.87 133.29 -45.24 -487.10 126.68 -91.11 -17.31 20.43%
EY -1.89 0.75 -2.21 -0.21 0.79 -1.10 -5.78 -16.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 3.64 1.43 1.19 2.13 2.36 1.81 16.37%

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