[SERSOL] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 12.58%
YoY- -52.31%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 18,799 20,036 17,737 16,450 20,065 31,437 22,946 -3.26%
PBT -2,278 -706 -4,311 -4,537 -3,022 -1,829 -2,358 -0.57%
Tax -368 10 84 411 14 -152 -178 12.85%
NP -2,646 -696 -4,227 -4,126 -3,008 -1,981 -2,536 0.70%
-
NP to SH -2,645 -692 -4,221 -4,053 -2,661 -1,424 -1,848 6.15%
-
Tax Rate - - - - - - - -
Total Cost 21,445 20,732 21,964 20,576 23,073 33,418 25,482 -2.83%
-
Net Worth 17,227 19,381 13,525 15,300 8,645 10,493 12,024 6.17%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 17,227 19,381 13,525 15,300 8,645 10,493 12,024 6.17%
NOSH 215,349 215,349 193,225 170,000 96,060 95,394 92,500 15.10%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -14.08% -3.47% -23.83% -25.08% -14.99% -6.30% -11.05% -
ROE -15.35% -3.57% -31.21% -26.49% -30.78% -13.57% -15.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.73 9.30 9.18 9.68 20.89 32.95 24.81 -15.96%
EPS -1.23 -0.32 -2.18 -2.38 -2.77 -1.49 -2.00 -7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.07 0.09 0.09 0.11 0.13 -7.76%
Adjusted Per Share Value based on latest NOSH - 170,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.50 2.67 2.36 2.19 2.67 4.19 3.06 -3.30%
EPS -0.35 -0.09 -0.56 -0.54 -0.35 -0.19 -0.25 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.0258 0.018 0.0204 0.0115 0.014 0.016 6.15%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.125 0.185 0.37 0.74 0.31 0.09 0.05 -
P/RPS 1.43 1.99 4.03 7.65 1.48 0.27 0.20 38.75%
P/EPS -10.18 -57.57 -16.94 -31.04 -11.19 -6.03 -2.50 26.34%
EY -9.83 -1.74 -5.90 -3.22 -8.94 -16.59 -39.96 -20.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.06 5.29 8.22 3.44 0.82 0.38 26.51%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 17/11/14 13/11/13 26/11/12 29/11/11 26/11/10 -
Price 0.13 0.185 0.32 0.545 0.31 0.14 0.10 -
P/RPS 1.49 1.99 3.49 5.63 1.48 0.42 0.40 24.48%
P/EPS -10.58 -57.57 -14.65 -22.86 -11.19 -9.38 -5.01 13.25%
EY -9.45 -1.74 -6.83 -4.37 -8.94 -10.66 -19.98 -11.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.06 4.57 6.06 3.44 1.27 0.77 13.30%

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