[SOLUTN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 57.78%
YoY- 112.89%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 23,604 16,240 12,651 10,640 8,490 7,980 7,861 108.55%
PBT 4,184 2,400 1,428 454 292 92 -2,214 -
Tax -1,030 -600 -659 -380 -194 0 0 -
NP 3,154 1,800 769 74 98 92 -2,214 -
-
NP to SH 3,094 1,772 745 94 60 92 -2,118 -
-
Tax Rate 24.62% 25.00% 46.15% 83.70% 66.44% 0.00% - -
Total Cost 20,450 14,440 11,882 10,565 8,392 7,888 10,075 60.51%
-
Net Worth 26,597 25,232 25,013 23,731 19,320 27,439 20,180 20.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 26,597 25,232 25,013 23,731 19,320 27,439 20,180 20.27%
NOSH 186,385 184,583 186,249 177,498 150,000 230,000 169,440 6.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.36% 11.08% 6.08% 0.70% 1.15% 1.15% -28.16% -
ROE 11.63% 7.02% 2.98% 0.40% 0.31% 0.34% -10.50% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.66 8.80 6.79 5.99 5.66 3.47 4.64 95.61%
EPS 1.66 0.96 0.40 0.05 0.04 0.04 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1427 0.1367 0.1343 0.1337 0.1288 0.1193 0.1191 12.84%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.26 3.62 2.82 2.37 1.89 1.78 1.75 108.69%
EPS 0.69 0.40 0.17 0.02 0.01 0.02 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0593 0.0562 0.0558 0.0529 0.0431 0.0612 0.045 20.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.145 0.325 0.345 0.255 0.26 0.145 0.10 -
P/RPS 1.14 3.69 5.08 4.25 4.59 4.18 2.16 -34.76%
P/EPS 8.73 33.85 86.25 478.13 650.00 362.50 -8.00 -
EY 11.45 2.95 1.16 0.21 0.15 0.28 -12.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 2.38 2.57 1.91 2.02 1.22 0.84 13.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 29/05/14 25/02/14 15/11/13 15/08/13 22/05/13 28/02/13 -
Price 0.19 0.15 0.335 0.30 0.27 0.25 0.09 -
P/RPS 1.50 1.70 4.93 5.00 4.77 7.21 1.94 -15.79%
P/EPS 11.45 15.63 83.75 562.50 675.00 625.00 -7.20 -
EY 8.74 6.40 1.19 0.18 0.15 0.16 -13.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.10 2.49 2.24 2.10 2.10 0.76 45.36%

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