[SOLUTN] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -36.59%
YoY- 1566.67%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 5,838 8,975 15,995 8,100 7,742 4,060 4,671 16.07%
PBT 2,172 2,215 2,117 1,189 1,492 600 1,086 58.94%
Tax -614 -801 -551 -469 -365 -150 -374 39.29%
NP 1,558 1,414 1,566 720 1,127 450 712 68.79%
-
NP to SH 1,520 1,253 1,414 700 1,104 443 673 72.39%
-
Tax Rate 28.27% 36.16% 26.03% 39.44% 24.46% 25.00% 34.44% -
Total Cost 4,280 7,561 14,429 7,380 6,615 3,610 3,959 5.34%
-
Net Worth 30,538 28,760 26,875 27,852 26,256 25,232 25,106 13.98%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,974 - - 1,842 - - - -
Div Payout % 129.87% - - 263.16% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 30,538 28,760 26,875 27,852 26,256 25,232 25,106 13.98%
NOSH 197,402 195,781 196,455 184,210 183,999 184,583 186,944 3.70%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 26.69% 15.75% 9.79% 8.89% 14.56% 11.08% 15.24% -
ROE 4.98% 4.36% 5.26% 2.51% 4.20% 1.76% 2.68% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.96 4.58 8.14 4.40 4.21 2.20 2.50 11.95%
EPS 0.77 0.64 0.72 0.38 0.60 0.24 0.36 66.23%
DPS 1.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1469 0.1368 0.1512 0.1427 0.1367 0.1343 9.91%
Adjusted Per Share Value based on latest NOSH - 184,210
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.30 2.00 3.57 1.81 1.73 0.91 1.04 16.08%
EPS 0.34 0.28 0.32 0.16 0.25 0.10 0.15 72.81%
DPS 0.44 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.0681 0.0641 0.0599 0.0621 0.0585 0.0562 0.056 13.97%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.30 0.28 0.21 0.225 0.145 0.325 0.345 -
P/RPS 10.14 6.11 2.58 5.12 3.45 14.78 13.81 -18.65%
P/EPS 38.96 43.75 29.18 59.21 24.17 135.42 95.83 -45.21%
EY 2.57 2.29 3.43 1.69 4.14 0.74 1.04 83.08%
DY 3.33 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 1.94 1.91 1.54 1.49 1.02 2.38 2.57 -17.13%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 18/11/14 20/08/14 29/05/14 25/02/14 -
Price 0.31 0.32 0.275 0.255 0.19 0.15 0.335 -
P/RPS 10.48 6.98 3.38 5.80 4.52 6.82 13.41 -15.19%
P/EPS 40.26 50.00 38.21 67.11 31.67 62.50 93.06 -42.88%
EY 2.48 2.00 2.62 1.49 3.16 1.60 1.07 75.40%
DY 3.23 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 2.00 2.18 2.01 1.69 1.33 1.10 2.49 -13.62%

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