[SOLUTN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -15.63%
YoY- -80.58%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 5,051 3,052 1,588 11,274 8,859 5,997 3,260 33.79%
PBT -681 -27 227 779 776 763 668 -
Tax -71 -61 -61 -512 -315 -255 -212 -51.67%
NP -752 -88 166 267 461 508 456 -
-
NP to SH -551 -64 175 394 467 512 457 -
-
Tax Rate - - 26.87% 65.73% 40.59% 33.42% 31.74% -
Total Cost 5,803 3,140 1,422 11,007 8,398 5,489 2,804 62.18%
-
Net Worth 21,438 22,959 23,187 22,560 22,032 22,596 22,342 -2.70%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 21,438 22,959 23,187 22,560 22,032 22,596 22,342 -2.70%
NOSH 166,969 174,999 174,999 171,304 166,785 170,666 126,944 19.98%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -14.89% -2.88% 10.45% 2.37% 5.20% 8.47% 13.99% -
ROE -2.57% -0.28% 0.75% 1.75% 2.12% 2.27% 2.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.03 1.74 0.91 6.58 5.31 3.51 2.57 11.56%
EPS -0.33 0.00 0.10 0.23 0.28 0.30 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1284 0.1312 0.1325 0.1317 0.1321 0.1324 0.176 -18.91%
Adjusted Per Share Value based on latest NOSH - 171,666
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.13 0.68 0.35 2.51 1.97 1.34 0.73 33.70%
EPS -0.12 -0.01 0.04 0.09 0.10 0.11 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0478 0.0512 0.0517 0.0503 0.0491 0.0504 0.0498 -2.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.12 0.11 0.13 0.13 0.11 0.15 0.23 -
P/RPS 3.97 6.31 14.33 1.98 2.07 4.27 8.96 -41.79%
P/EPS -36.36 -300.78 130.00 56.52 39.29 50.00 63.89 -
EY -2.75 -0.33 0.77 1.77 2.55 2.00 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.84 0.98 0.99 0.83 1.13 1.31 -20.36%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 17/05/12 21/02/12 18/11/11 19/08/11 20/05/11 -
Price 0.10 0.13 0.12 0.14 0.13 0.12 0.17 -
P/RPS 3.31 7.45 13.22 2.13 2.45 3.42 6.62 -36.92%
P/EPS -30.30 -355.47 120.00 60.87 46.43 40.00 47.22 -
EY -3.30 -0.28 0.83 1.64 2.15 2.50 2.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.99 0.91 1.06 0.98 0.91 0.97 -13.49%

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