[SOLUTN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 104.34%
YoY- -86.86%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 12,651 10,640 8,490 7,980 7,861 6,734 6,104 62.34%
PBT 1,428 454 292 92 -2,214 -908 -54 -
Tax -659 -380 -194 0 0 -94 -122 206.91%
NP 769 74 98 92 -2,214 -1,002 -176 -
-
NP to SH 745 94 60 92 -2,118 -734 -128 -
-
Tax Rate 46.15% 83.70% 66.44% 0.00% - - - -
Total Cost 11,882 10,565 8,392 7,888 10,075 7,737 6,280 52.79%
-
Net Worth 25,013 23,731 19,320 27,439 20,180 21,438 22,959 5.86%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 25,013 23,731 19,320 27,439 20,180 21,438 22,959 5.86%
NOSH 186,249 177,498 150,000 230,000 169,440 166,969 174,999 4.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.08% 0.70% 1.15% 1.15% -28.16% -14.89% -2.88% -
ROE 2.98% 0.40% 0.31% 0.34% -10.50% -3.43% -0.56% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.79 5.99 5.66 3.47 4.64 4.03 3.49 55.65%
EPS 0.40 0.05 0.04 0.04 -1.25 -0.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1343 0.1337 0.1288 0.1193 0.1191 0.1284 0.1312 1.56%
Adjusted Per Share Value based on latest NOSH - 230,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.60 2.19 1.75 1.64 1.62 1.39 1.26 61.86%
EPS 0.15 0.02 0.01 0.02 -0.44 -0.15 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0488 0.0398 0.0565 0.0415 0.0441 0.0472 5.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.345 0.255 0.26 0.145 0.10 0.12 0.11 -
P/RPS 5.08 4.25 4.59 4.18 2.16 2.98 3.15 37.40%
P/EPS 86.25 478.13 650.00 362.50 -8.00 -27.27 -150.39 -
EY 1.16 0.21 0.15 0.28 -12.50 -3.67 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.91 2.02 1.22 0.84 0.93 0.84 110.32%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 15/11/13 15/08/13 22/05/13 28/02/13 26/11/12 27/08/12 -
Price 0.335 0.30 0.27 0.25 0.09 0.10 0.13 -
P/RPS 4.93 5.00 4.77 7.21 1.94 2.48 3.73 20.37%
P/EPS 83.75 562.50 675.00 625.00 -7.20 -22.73 -177.73 -
EY 1.19 0.18 0.15 0.16 -13.89 -4.40 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.24 2.10 2.10 0.76 0.78 0.99 84.63%

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