[SOLUTN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 74.6%
YoY- 5056.67%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 35,900 35,897 26,536 23,604 16,240 12,651 10,640 125.12%
PBT 8,860 5,398 4,374 4,184 2,400 1,428 454 626.16%
Tax -3,204 -1,535 -1,312 -1,030 -600 -659 -380 314.79%
NP 5,656 3,863 3,062 3,154 1,800 769 74 1705.78%
-
NP to SH 5,012 3,661 2,996 3,094 1,772 745 94 1320.06%
-
Tax Rate 36.16% 28.44% 30.00% 24.62% 25.00% 46.15% 83.70% -
Total Cost 30,244 32,034 23,473 20,450 14,440 11,882 10,565 101.73%
-
Net Worth 28,760 26,788 28,078 26,597 25,232 25,013 23,731 13.68%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 2,476 - - - - -
Div Payout % - - 82.64% - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 28,760 26,788 28,078 26,597 25,232 25,013 23,731 13.68%
NOSH 195,781 195,824 185,702 186,385 184,583 186,249 177,498 6.76%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 15.75% 10.76% 11.54% 13.36% 11.08% 6.08% 0.70% -
ROE 17.43% 13.67% 10.67% 11.63% 7.02% 2.98% 0.40% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.34 18.33 14.29 12.66 8.80 6.79 5.99 110.99%
EPS 2.56 1.86 1.61 1.66 0.96 0.40 0.05 1282.14%
DPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1368 0.1512 0.1427 0.1367 0.1343 0.1337 6.48%
Adjusted Per Share Value based on latest NOSH - 183,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.39 7.39 5.46 4.86 3.34 2.60 2.19 125.14%
EPS 1.03 0.75 0.62 0.64 0.36 0.15 0.02 1287.54%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0551 0.0578 0.0547 0.0519 0.0515 0.0488 13.75%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.28 0.21 0.225 0.145 0.325 0.345 0.255 -
P/RPS 1.53 1.15 1.57 1.14 3.69 5.08 4.25 -49.42%
P/EPS 10.94 11.23 13.95 8.73 33.85 86.25 478.13 -91.95%
EY 9.14 8.90 7.17 11.45 2.95 1.16 0.21 1140.17%
DY 0.00 0.00 5.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.54 1.49 1.02 2.38 2.57 1.91 0.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 18/11/14 20/08/14 29/05/14 25/02/14 15/11/13 -
Price 0.32 0.275 0.255 0.19 0.15 0.335 0.30 -
P/RPS 1.75 1.50 1.78 1.50 1.70 4.93 5.00 -50.36%
P/EPS 12.50 14.71 15.81 11.45 15.63 83.75 562.50 -92.11%
EY 8.00 6.80 6.33 8.74 6.40 1.19 0.18 1157.61%
DY 0.00 0.00 5.23 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.01 1.69 1.33 1.10 2.49 2.24 -1.79%

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