[SOLUTN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 500.0%
YoY- 108.62%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 7,742 4,060 4,671 3,735 2,250 1,995 2,545 110.37%
PBT 1,492 600 1,086 196 123 23 -1,750 -
Tax -365 -150 -374 -188 -97 0 71 -
NP 1,127 450 712 8 26 23 -1,679 -
-
NP to SH 1,104 443 673 42 7 23 -1,574 -
-
Tax Rate 24.46% 25.00% 34.44% 95.92% 78.86% 0.00% - -
Total Cost 6,615 3,610 3,959 3,727 2,224 1,972 4,224 34.96%
-
Net Worth 26,256 25,232 25,106 28,077 29,624 27,439 20,157 19.32%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 26,256 25,232 25,106 28,077 29,624 27,439 20,157 19.32%
NOSH 183,999 184,583 186,944 210,000 230,000 230,000 169,247 5.74%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.56% 11.08% 15.24% 0.21% 1.16% 1.15% -65.97% -
ROE 4.20% 1.76% 2.68% 0.15% 0.02% 0.08% -7.81% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.21 2.20 2.50 1.78 0.98 0.87 1.50 99.34%
EPS 0.60 0.24 0.36 0.02 0.00 0.01 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1427 0.1367 0.1343 0.1337 0.1288 0.1193 0.1191 12.84%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.73 0.91 1.04 0.83 0.50 0.44 0.57 110.05%
EPS 0.25 0.10 0.15 0.01 0.00 0.01 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0585 0.0562 0.056 0.0626 0.066 0.0612 0.0449 19.34%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.145 0.325 0.345 0.255 0.26 0.145 0.10 -
P/RPS 3.45 14.78 13.81 14.34 26.58 16.72 6.65 -35.51%
P/EPS 24.17 135.42 95.83 1,275.00 8,542.86 1,450.00 -10.75 -
EY 4.14 0.74 1.04 0.08 0.01 0.07 -9.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 2.38 2.57 1.91 2.02 1.22 0.84 13.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 29/05/14 25/02/14 15/11/13 15/08/13 22/05/13 28/02/13 -
Price 0.19 0.15 0.335 0.30 0.27 0.25 0.09 -
P/RPS 4.52 6.82 13.41 16.87 27.60 28.82 5.99 -17.15%
P/EPS 31.67 62.50 93.06 1,500.00 8,871.43 2,500.00 -9.68 -
EY 3.16 1.60 1.07 0.07 0.01 0.04 -10.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.10 2.49 2.24 2.10 2.10 0.76 45.36%

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