[SERSOL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -258.32%
YoY- -147.29%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 17,961 30,115 25,020 22,143 40,147 31,200 28,434 -7.36%
PBT -4,748 -2,236 -2,451 -978 2,444 201 -2,260 13.15%
Tax 373 -163 -5 -370 -482 188 338 1.65%
NP -4,375 -2,399 -2,456 -1,348 1,962 389 -1,922 14.67%
-
NP to SH -4,424 -1,554 -1,912 -828 1,751 -326 -1,492 19.84%
-
Tax Rate - - - - 19.72% -93.53% - -
Total Cost 22,336 32,514 27,476 23,491 38,185 30,811 30,356 -4.98%
-
Net Worth 9,621 9,471 11,369 13,315 14,375 12,315 13,337 -5.29%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 9,621 9,471 11,369 13,315 14,375 12,315 13,337 -5.29%
NOSH 96,216 94,711 94,742 95,108 95,833 94,736 95,267 0.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -24.36% -7.97% -9.82% -6.09% 4.89% 1.25% -6.76% -
ROE -45.98% -16.41% -16.82% -6.22% 12.18% -2.65% -11.19% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.67 31.80 26.41 23.28 41.89 32.93 29.85 -7.51%
EPS -4.60 -1.64 -2.02 -0.87 1.83 -0.34 -1.57 19.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.12 0.14 0.15 0.13 0.14 -5.44%
Adjusted Per Share Value based on latest NOSH - 95,108
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.39 4.01 3.33 2.95 5.35 4.15 3.79 -7.39%
EPS -0.59 -0.21 -0.25 -0.11 0.23 -0.04 -0.20 19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0126 0.0151 0.0177 0.0191 0.0164 0.0178 -5.34%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.25 0.06 0.09 0.11 0.11 0.19 -
P/RPS 1.39 0.79 0.23 0.39 0.26 0.33 0.64 13.78%
P/EPS -5.65 -15.24 -2.97 -10.34 6.02 -31.97 -12.13 -11.94%
EY -17.68 -6.56 -33.64 -9.67 16.61 -3.13 -8.24 13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.50 0.50 0.64 0.73 0.85 1.36 11.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 28/02/12 28/02/11 25/02/10 26/02/09 04/03/08 28/02/07 -
Price 0.275 0.48 0.06 0.09 0.10 0.09 0.19 -
P/RPS 1.47 1.51 0.23 0.39 0.24 0.27 0.64 14.85%
P/EPS -5.98 -29.25 -2.97 -10.34 5.47 -26.15 -12.13 -11.10%
EY -16.72 -3.42 -33.64 -9.67 18.27 -3.82 -8.24 12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 4.80 0.50 0.64 0.67 0.69 1.36 12.43%

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