[SERSOL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[SERSOL] SERSOL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -52.78%
YoY- -181.46%
Quarter Report
Latest QR
Upcoming QR
SERSOL's Result
SERSOL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 16,811 28,210 27,700 22,431 36,076 33,575 28,064 -8.17%
PBT -4,603 -2,560 -2,155 -1,400 2,158 1,159 -2,778 8.77%
Tax 394 -102 -82 -370 -482 188 338 2.58%
NP -4,209 -2,662 -2,237 -1,770 1,676 1,347 -2,440 9.50%
-
NP to SH -4,305 -1,918 -1,674 -1,265 1,553 567 -1,933 14.26%
-
Tax Rate - - - - 22.34% -16.22% - -
Total Cost 21,020 30,872 29,937 24,201 34,400 32,228 30,504 -6.01%
-
Net Worth 9,733 9,603 11,759 13,408 9,000 12,628 12,166 -3.64%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 376 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 9,733 9,603 11,759 13,408 9,000 12,628 12,166 -3.64%
NOSH 97,333 96,034 97,999 95,777 60,000 97,142 94,383 0.51%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -25.04% -9.44% -8.08% -7.89% 4.65% 4.01% -8.69% -
ROE -44.23% -19.97% -14.23% -9.43% 17.26% 4.49% -15.89% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 17.27 29.37 28.27 23.42 60.13 34.56 29.73 -8.64%
EPS -4.42 -2.00 -1.71 -1.32 2.59 0.58 -2.05 13.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.10 0.10 0.12 0.14 0.15 0.13 0.1289 -4.13%
Adjusted Per Share Value based on latest NOSH - 95,777
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.24 3.76 3.69 2.99 4.80 4.47 3.74 -8.18%
EPS -0.57 -0.26 -0.22 -0.17 0.21 0.08 -0.26 13.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.013 0.0128 0.0157 0.0179 0.012 0.0168 0.0162 -3.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.195 0.47 0.08 0.09 0.06 0.12 0.17 -
P/RPS 1.13 1.60 0.28 0.38 0.10 0.35 0.57 12.06%
P/EPS -4.41 -23.53 -4.68 -6.81 2.32 20.56 -8.30 -9.99%
EY -22.68 -4.25 -21.35 -14.68 43.14 4.86 -12.05 11.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
P/NAPS 1.95 4.70 0.67 0.64 0.40 0.92 1.32 6.71%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 25/05/12 19/05/11 26/05/10 25/05/09 29/05/08 29/05/07 -
Price 0.225 0.38 0.085 0.17 0.09 0.10 0.14 -
P/RPS 1.30 1.29 0.30 0.73 0.15 0.29 0.47 18.46%
P/EPS -5.09 -19.03 -4.98 -12.87 3.48 17.13 -6.84 -4.80%
EY -19.66 -5.26 -20.10 -7.77 28.76 5.84 -14.63 5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.85 -
P/NAPS 2.25 3.80 0.71 1.21 0.60 0.77 1.09 12.82%

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