[SOLUTN] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -235.43%
YoY- -538.89%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,995 2,545 1,999 1,464 1,588 2,414 2,862 -21.36%
PBT 23 -1,750 -654 -252 227 4 12 54.23%
Tax 0 71 -10 0 -61 -197 -59 -
NP 23 -1,679 -664 -252 166 -193 -47 -
-
NP to SH 23 -1,574 -487 -237 175 -103 -45 -
-
Tax Rate 0.00% - - - 26.87% 4,925.00% 491.67% -
Total Cost 1,972 4,224 2,663 1,716 1,422 2,607 2,909 -22.81%
-
Net Worth 27,439 20,157 21,562 22,959 23,187 22,608 19,815 24.21%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 27,439 20,157 21,562 22,959 23,187 22,608 19,815 24.21%
NOSH 230,000 169,247 167,931 174,999 174,999 171,666 150,000 32.93%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.15% -65.97% -33.22% -17.21% 10.45% -8.00% -1.64% -
ROE 0.08% -7.81% -2.26% -1.03% 0.75% -0.46% -0.23% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.87 1.50 1.19 0.84 0.91 1.41 1.91 -40.77%
EPS 0.01 -0.93 -0.29 0.00 0.10 -0.06 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1193 0.1191 0.1284 0.1312 0.1325 0.1317 0.1321 -6.56%
Adjusted Per Share Value based on latest NOSH - 174,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.44 0.57 0.45 0.33 0.35 0.54 0.64 -22.08%
EPS 0.01 -0.35 -0.11 -0.05 0.04 -0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0612 0.0449 0.0481 0.0512 0.0517 0.0504 0.0442 24.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.145 0.10 0.12 0.11 0.13 0.13 0.11 -
P/RPS 16.72 6.65 10.08 13.15 14.33 9.24 5.77 103.12%
P/EPS 1,450.00 -10.75 -41.38 -81.22 130.00 -216.67 -366.67 -
EY 0.07 -9.30 -2.42 -1.23 0.77 -0.46 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.84 0.93 0.84 0.98 0.99 0.83 29.24%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 28/02/13 26/11/12 27/08/12 17/05/12 21/02/12 18/11/11 -
Price 0.25 0.09 0.10 0.13 0.12 0.14 0.13 -
P/RPS 28.82 5.99 8.40 15.54 13.22 9.96 6.81 161.40%
P/EPS 2,500.00 -9.68 -34.48 -95.99 120.00 -233.33 -433.33 -
EY 0.04 -10.33 -2.90 -1.04 0.83 -0.43 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.76 0.78 0.99 0.91 1.06 0.98 66.13%

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