[SOLUTN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.17%
YoY- 3064.81%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 29,626 35,900 35,897 26,536 23,604 16,240 12,651 76.62%
PBT 8,774 8,860 5,398 4,374 4,184 2,400 1,428 236.58%
Tax -2,830 -3,204 -1,535 -1,312 -1,030 -600 -659 164.90%
NP 5,944 5,656 3,863 3,062 3,154 1,800 769 292.39%
-
NP to SH 5,546 5,012 3,661 2,996 3,094 1,772 745 282.65%
-
Tax Rate 32.25% 36.16% 28.44% 30.00% 24.62% 25.00% 46.15% -
Total Cost 23,682 30,244 32,034 23,473 20,450 14,440 11,882 58.57%
-
Net Worth 30,424 28,760 26,788 28,078 26,597 25,232 25,013 13.98%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,933 - - 2,476 - - - -
Div Payout % 70.92% - - 82.64% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 30,424 28,760 26,788 28,078 26,597 25,232 25,013 13.98%
NOSH 196,666 195,781 195,824 185,702 186,385 184,583 186,249 3.70%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 20.06% 15.75% 10.76% 11.54% 13.36% 11.08% 6.08% -
ROE 18.23% 17.43% 13.67% 10.67% 11.63% 7.02% 2.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.06 18.34 18.33 14.29 12.66 8.80 6.79 70.32%
EPS 2.82 2.56 1.86 1.61 1.66 0.96 0.40 268.98%
DPS 2.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 0.1547 0.1469 0.1368 0.1512 0.1427 0.1367 0.1343 9.91%
Adjusted Per Share Value based on latest NOSH - 184,210
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.10 7.39 7.39 5.46 4.86 3.34 2.60 76.84%
EPS 1.14 1.03 0.75 0.62 0.64 0.36 0.15 287.99%
DPS 0.81 0.00 0.00 0.51 0.00 0.00 0.00 -
NAPS 0.0626 0.0592 0.0551 0.0578 0.0547 0.0519 0.0515 13.93%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.30 0.28 0.21 0.225 0.145 0.325 0.345 -
P/RPS 1.99 1.53 1.15 1.57 1.14 3.69 5.08 -46.55%
P/EPS 10.64 10.94 11.23 13.95 8.73 33.85 86.25 -75.31%
EY 9.40 9.14 8.90 7.17 11.45 2.95 1.16 304.98%
DY 6.67 0.00 0.00 5.93 0.00 0.00 0.00 -
P/NAPS 1.94 1.91 1.54 1.49 1.02 2.38 2.57 -17.13%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 18/11/14 20/08/14 29/05/14 25/02/14 -
Price 0.31 0.32 0.275 0.255 0.19 0.15 0.335 -
P/RPS 2.06 1.75 1.50 1.78 1.50 1.70 4.93 -44.19%
P/EPS 10.99 12.50 14.71 15.81 11.45 15.63 83.75 -74.27%
EY 9.10 8.00 6.80 6.33 8.74 6.40 1.19 289.59%
DY 6.45 0.00 0.00 5.23 0.00 0.00 0.00 -
P/NAPS 2.00 2.18 2.01 1.69 1.33 1.10 2.49 -13.62%

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