[SOLUTN] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 686.98%
YoY- 135.17%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 26,536 23,604 16,240 12,651 10,640 8,490 7,980 122.62%
PBT 4,374 4,184 2,400 1,428 454 292 92 1209.30%
Tax -1,312 -1,030 -600 -659 -380 -194 0 -
NP 3,062 3,154 1,800 769 74 98 92 932.48%
-
NP to SH 2,996 3,094 1,772 745 94 60 92 917.61%
-
Tax Rate 30.00% 24.62% 25.00% 46.15% 83.70% 66.44% 0.00% -
Total Cost 23,473 20,450 14,440 11,882 10,565 8,392 7,888 106.75%
-
Net Worth 28,078 26,597 25,232 25,013 23,731 19,320 27,439 1.54%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,476 - - - - - - -
Div Payout % 82.64% - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 28,078 26,597 25,232 25,013 23,731 19,320 27,439 1.54%
NOSH 185,702 186,385 184,583 186,249 177,498 150,000 230,000 -13.28%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.54% 13.36% 11.08% 6.08% 0.70% 1.15% 1.15% -
ROE 10.67% 11.63% 7.02% 2.98% 0.40% 0.31% 0.34% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.29 12.66 8.80 6.79 5.99 5.66 3.47 156.70%
EPS 1.61 1.66 0.96 0.40 0.05 0.04 0.04 1071.83%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.1427 0.1367 0.1343 0.1337 0.1288 0.1193 17.09%
Adjusted Per Share Value based on latest NOSH - 186,944
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.92 5.26 3.62 2.82 2.37 1.89 1.78 122.64%
EPS 0.67 0.69 0.40 0.17 0.02 0.01 0.02 936.97%
DPS 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0593 0.0562 0.0558 0.0529 0.0431 0.0612 1.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.225 0.145 0.325 0.345 0.255 0.26 0.145 -
P/RPS 1.57 1.14 3.69 5.08 4.25 4.59 4.18 -47.91%
P/EPS 13.95 8.73 33.85 86.25 478.13 650.00 362.50 -88.57%
EY 7.17 11.45 2.95 1.16 0.21 0.15 0.28 767.06%
DY 5.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.02 2.38 2.57 1.91 2.02 1.22 14.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 20/08/14 29/05/14 25/02/14 15/11/13 15/08/13 22/05/13 -
Price 0.255 0.19 0.15 0.335 0.30 0.27 0.25 -
P/RPS 1.78 1.50 1.70 4.93 5.00 4.77 7.21 -60.61%
P/EPS 15.81 11.45 15.63 83.75 562.50 675.00 625.00 -91.36%
EY 6.33 8.74 6.40 1.19 0.18 0.15 0.16 1058.46%
DY 5.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.33 1.10 2.49 2.24 2.10 2.10 -13.46%

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