[SOLUTN] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
15-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -21.75%
YoY- -19.04%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 24,153 24,956 25,600 30,948 35,361 34,905 32,034 -17.11%
PBT 9,799 12,640 17,178 9,308 10,864 10,913 10,364 -3.65%
Tax -1,382 -1,641 -1,692 0 -2,919 -2,562 -2,364 -30.01%
NP 8,417 10,998 15,486 9,308 7,945 8,350 8,000 3.43%
-
NP to SH 8,006 10,592 14,764 5,988 7,652 7,954 7,766 2.04%
-
Tax Rate 14.10% 12.98% 9.85% 0.00% 26.87% 23.48% 22.81% -
Total Cost 15,736 13,957 10,114 21,640 27,416 26,554 24,034 -24.54%
-
Net Worth 42,492 45,447 44,996 39,013 30,478 29,275 35,587 12.51%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - 3,083 - -
Div Payout % - - - - - 38.76% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 42,492 45,447 44,996 39,013 30,478 29,275 35,587 12.51%
NOSH 306,454 306,307 306,307 305,510 249,417 231,240 200,154 32.73%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 34.85% 44.07% 60.49% 30.08% 22.47% 23.92% 24.97% -
ROE 18.84% 23.31% 32.81% 15.35% 25.11% 27.17% 21.82% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.89 8.15 8.36 10.13 14.18 15.09 16.00 -37.50%
EPS 2.62 3.47 4.82 1.96 2.53 3.44 3.88 -22.97%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 0.1388 0.1485 0.1469 0.1277 0.1222 0.1266 0.1778 -15.17%
Adjusted Per Share Value based on latest NOSH - 305,510
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.38 5.56 5.71 6.90 7.88 7.78 7.14 -17.15%
EPS 1.78 2.36 3.29 1.33 1.71 1.77 1.73 1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.69 0.00 -
NAPS 0.0947 0.1013 0.1003 0.087 0.0679 0.0653 0.0793 12.52%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.225 0.285 0.31 0.32 0.305 0.24 0.265 -
P/RPS 2.85 3.50 3.71 3.16 2.15 1.59 1.66 43.23%
P/EPS 8.60 8.23 6.43 16.33 9.94 6.98 6.83 16.55%
EY 11.62 12.14 15.55 6.13 10.06 14.33 14.64 -14.23%
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 1.62 1.92 2.11 2.51 2.50 1.90 1.49 5.71%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 24/08/17 15/06/17 23/02/17 23/11/16 24/08/16 -
Price 0.215 0.275 0.31 0.31 0.34 0.31 0.24 -
P/RPS 2.73 3.37 3.71 3.06 2.40 2.05 1.50 48.90%
P/EPS 8.22 7.95 6.43 15.82 11.08 9.01 6.19 20.75%
EY 12.16 12.59 15.55 6.32 9.02 11.10 16.17 -17.26%
DY 0.00 0.00 0.00 0.00 0.00 4.30 0.00 -
P/NAPS 1.55 1.85 2.11 2.43 2.78 2.45 1.35 9.61%

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