[SOLUTN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 137.85%
YoY- 1826.09%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 35,897 26,536 23,604 16,240 12,651 10,640 8,490 160.79%
PBT 5,398 4,374 4,184 2,400 1,428 454 292 595.43%
Tax -1,535 -1,312 -1,030 -600 -659 -380 -194 295.58%
NP 3,863 3,062 3,154 1,800 769 74 98 1050.51%
-
NP to SH 3,661 2,996 3,094 1,772 745 94 60 1438.32%
-
Tax Rate 28.44% 30.00% 24.62% 25.00% 46.15% 83.70% 66.44% -
Total Cost 32,034 23,473 20,450 14,440 11,882 10,565 8,392 143.65%
-
Net Worth 26,788 28,078 26,597 25,232 25,013 23,731 19,320 24.26%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 2,476 - - - - - -
Div Payout % - 82.64% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 26,788 28,078 26,597 25,232 25,013 23,731 19,320 24.26%
NOSH 195,824 185,702 186,385 184,583 186,249 177,498 150,000 19.39%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.76% 11.54% 13.36% 11.08% 6.08% 0.70% 1.15% -
ROE 13.67% 10.67% 11.63% 7.02% 2.98% 0.40% 0.31% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.33 14.29 12.66 8.80 6.79 5.99 5.66 118.42%
EPS 1.86 1.61 1.66 0.96 0.40 0.05 0.04 1184.09%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1368 0.1512 0.1427 0.1367 0.1343 0.1337 0.1288 4.08%
Adjusted Per Share Value based on latest NOSH - 184,583
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.00 5.92 5.26 3.62 2.82 2.37 1.89 160.98%
EPS 0.82 0.67 0.69 0.40 0.17 0.02 0.01 1772.36%
DPS 0.00 0.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0597 0.0626 0.0593 0.0562 0.0558 0.0529 0.0431 24.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.21 0.225 0.145 0.325 0.345 0.255 0.26 -
P/RPS 1.15 1.57 1.14 3.69 5.08 4.25 4.59 -60.15%
P/EPS 11.23 13.95 8.73 33.85 86.25 478.13 650.00 -93.26%
EY 8.90 7.17 11.45 2.95 1.16 0.21 0.15 1409.97%
DY 0.00 5.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.49 1.02 2.38 2.57 1.91 2.02 -16.50%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 20/08/14 29/05/14 25/02/14 15/11/13 15/08/13 -
Price 0.275 0.255 0.19 0.15 0.335 0.30 0.27 -
P/RPS 1.50 1.78 1.50 1.70 4.93 5.00 4.77 -53.65%
P/EPS 14.71 15.81 11.45 15.63 83.75 562.50 675.00 -92.14%
EY 6.80 6.33 8.74 6.40 1.19 0.18 0.15 1162.58%
DY 0.00 5.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.69 1.33 1.10 2.49 2.24 2.10 -2.87%

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