[SERSOL] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,822 2,753 5,323 5,561 3,868 4,338 4,333 -8.05% QoQ % 38.83% -48.28% -4.28% 43.77% -10.83% 0.12% - Horiz. % 88.21% 63.54% 122.85% 128.34% 89.27% 100.12% 100.00%
PBT -7,305 -1,067 -13,758 -546 -983 -352 -1,928 143.63% QoQ % -584.63% 92.24% -2,419.78% 44.46% -179.26% 81.74% - Horiz. % 378.89% 55.34% 713.59% 28.32% 50.99% 18.26% 100.00%
Tax 4 5 5 4 5 14 -21 - QoQ % -20.00% 0.00% 25.00% -20.00% -64.29% 166.67% - Horiz. % -19.05% -23.81% -23.81% -19.05% -23.81% -66.67% 100.00%
NP -7,301 -1,062 -13,753 -542 -978 -338 -1,949 141.79% QoQ % -587.48% 92.28% -2,437.45% 44.58% -189.35% 82.66% - Horiz. % 374.60% 54.49% 705.64% 27.81% 50.18% 17.34% 100.00%
NP to SH -7,301 -1,062 -13,753 -542 -978 -338 -1,949 141.79% QoQ % -587.48% 92.28% -2,437.45% 44.58% -189.35% 82.66% - Horiz. % 374.60% 54.49% 705.64% 27.81% 50.18% 17.34% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 11,123 3,815 19,076 6,103 4,846 4,676 6,282 46.51% QoQ % 191.56% -80.00% 212.57% 25.94% 3.64% -25.57% - Horiz. % 177.06% 60.73% 303.66% 97.15% 77.14% 74.43% 100.00%
Net Worth 28,976 31,071 23,362 31,942 34,502 28,449 22,896 17.05% QoQ % -6.74% 33.00% -26.86% -7.42% 21.28% 24.25% - Horiz. % 126.55% 135.70% 102.03% 139.51% 150.69% 124.25% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 28,976 31,071 23,362 31,942 34,502 28,449 22,896 17.05% QoQ % -6.74% 33.00% -26.86% -7.42% 21.28% 24.25% - Horiz. % 126.55% 135.70% 102.03% 139.51% 150.69% 124.25% 100.00%
NOSH 724,402 621,429 584,054 532,368 287,523 258,635 254,408 101.28% QoQ % 16.57% 6.40% 9.71% 85.16% 11.17% 1.66% - Horiz. % 284.74% 244.26% 229.57% 209.26% 113.02% 101.66% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -191.03 % -38.58 % -258.37 % -9.75 % -25.28 % -7.79 % -44.98 % 162.95% QoQ % -395.15% 85.07% -2,549.95% 61.43% -224.52% 82.68% - Horiz. % 424.70% 85.77% 574.41% 21.68% 56.20% 17.32% 100.00%
ROE -25.20 % -3.42 % -58.87 % -1.70 % -2.83 % -1.19 % -8.51 % 106.62% QoQ % -636.84% 94.19% -3,362.94% 39.93% -137.82% 86.02% - Horiz. % 296.12% 40.19% 691.77% 19.98% 33.25% 13.98% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.53 0.44 0.91 1.04 1.35 1.68 1.70 -54.12% QoQ % 20.45% -51.65% -12.50% -22.96% -19.64% -1.18% - Horiz. % 31.18% 25.88% 53.53% 61.18% 79.41% 98.82% 100.00%
EPS -1.01 -0.17 -2.35 -0.10 -0.34 -0.13 -0.77 19.89% QoQ % -494.12% 92.77% -2,250.00% 70.59% -161.54% 83.12% - Horiz. % 131.17% 22.08% 305.19% 12.99% 44.16% 16.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 0.0500 0.0400 0.0600 0.1200 0.1100 0.0900 -41.85% QoQ % -20.00% 25.00% -33.33% -50.00% 9.09% 22.22% - Horiz. % 44.44% 55.56% 44.44% 66.67% 133.33% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,449 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.52 0.38 0.73 0.76 0.53 0.59 0.59 -8.10% QoQ % 36.84% -47.95% -3.95% 43.40% -10.17% 0.00% - Horiz. % 88.14% 64.41% 123.73% 128.81% 89.83% 100.00% 100.00%
EPS -1.00 -0.15 -1.88 -0.07 -0.13 -0.05 -0.27 139.96% QoQ % -566.67% 92.02% -2,585.71% 46.15% -160.00% 81.48% - Horiz. % 370.37% 55.56% 696.30% 25.93% 48.15% 18.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0396 0.0425 0.0319 0.0437 0.0472 0.0389 0.0313 17.03% QoQ % -6.82% 33.23% -27.00% -7.42% 21.34% 24.28% - Horiz. % 126.52% 135.78% 101.92% 139.62% 150.80% 124.28% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.1150 0.1650 0.2300 0.0900 0.3900 0.3950 0.4050 -
P/RPS 21.80 37.25 25.24 8.62 28.99 23.55 23.78 -5.65% QoQ % -41.48% 47.58% 192.81% -70.27% 23.10% -0.97% - Horiz. % 91.67% 156.64% 106.14% 36.25% 121.91% 99.03% 100.00%
P/EPS -11.41 -96.55 -9.77 -88.40 -114.66 -302.25 -52.87 -64.12% QoQ % 88.18% -888.23% 88.95% 22.90% 62.06% -471.69% - Horiz. % 21.58% 182.62% 18.48% 167.20% 216.87% 571.69% 100.00%
EY -8.76 -1.04 -10.24 -1.13 -0.87 -0.33 -1.89 178.77% QoQ % -742.31% 89.84% -806.19% -29.89% -163.64% 82.54% - Horiz. % 463.49% 55.03% 541.80% 59.79% 46.03% 17.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.88 3.30 5.75 1.50 3.25 3.59 4.50 -25.80% QoQ % -12.73% -42.61% 283.33% -53.85% -9.47% -20.22% - Horiz. % 64.00% 73.33% 127.78% 33.33% 72.22% 79.78% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 - 24/02/23 29/11/22 26/08/22 - 28/02/22 -
Price 0.1500 0.1250 0.1900 0.2000 0.1200 0.3850 0.4050 -
P/RPS 28.43 28.22 20.85 19.15 8.92 22.95 23.78 12.68% QoQ % 0.74% 35.35% 8.88% 114.69% -61.13% -3.49% - Horiz. % 119.55% 118.67% 87.68% 80.53% 37.51% 96.51% 100.00%
P/EPS -14.88 -73.14 -8.07 -196.45 -35.28 -294.60 -52.87 -57.15% QoQ % 79.66% -806.32% 95.89% -456.83% 88.02% -457.22% - Horiz. % 28.14% 138.34% 15.26% 371.57% 66.73% 557.22% 100.00%
EY -6.72 -1.37 -12.39 -0.51 -2.83 -0.34 -1.89 133.50% QoQ % -390.51% 88.94% -2,329.41% 81.98% -732.35% 82.01% - Horiz. % 355.56% 72.49% 655.56% 26.98% 149.74% 17.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.75 2.50 4.75 3.33 1.00 3.50 4.50 -11.47% QoQ % 50.00% -47.37% 42.64% 233.00% -71.43% -22.22% - Horiz. % 83.33% 55.56% 105.56% 74.00% 22.22% 77.78% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Sersol Berhad Q3 2022 - Financial Result.pdf 
