[SOLUTN] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -16.42%
YoY- 44.96%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 5,917 5,062 7,737 9,209 10,162 9,676 6,341 -4.50%
PBT 891 6,262 2,327 2,794 3,003 2,693 2,491 -49.57%
Tax -385 -259 0 -1,048 -740 -610 -572 -23.17%
NP 506 6,003 2,327 1,746 2,263 2,083 1,919 -58.84%
-
NP to SH 562 5,885 1,497 1,741 2,083 2,036 1,849 -54.76%
-
Tax Rate 43.21% 4.14% 0.00% 37.51% 24.64% 22.65% 22.96% -
Total Cost 5,411 -941 5,410 7,463 7,899 7,593 4,422 14.38%
-
Net Worth 45,447 45,026 39,013 37,385 37,141 35,490 33,321 22.96%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - 2,933 - - -
Div Payout % - - - - 140.85% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 45,447 45,026 39,013 37,385 37,141 35,490 33,321 22.96%
NOSH 306,307 306,510 305,510 305,438 293,380 199,607 198,817 33.35%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.55% 118.59% 30.08% 18.96% 22.27% 21.53% 30.26% -
ROE 1.24% 13.07% 3.84% 4.66% 5.61% 5.74% 5.55% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.93 1.65 2.53 3.02 3.46 4.85 3.19 -28.44%
EPS 0.18 1.92 0.49 0.57 0.71 1.02 0.93 -66.50%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1485 0.1469 0.1277 0.1224 0.1266 0.1778 0.1676 -7.74%
Adjusted Per Share Value based on latest NOSH - 305,438
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.32 1.13 1.72 2.05 2.27 2.16 1.41 -4.29%
EPS 0.13 1.31 0.33 0.39 0.46 0.45 0.41 -53.46%
DPS 0.00 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.1013 0.1004 0.087 0.0833 0.0828 0.0791 0.0743 22.93%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.285 0.31 0.32 0.305 0.24 0.265 0.34 -
P/RPS 14.74 18.77 12.64 10.12 6.93 5.47 10.66 24.09%
P/EPS 155.20 16.15 65.31 53.51 33.80 25.98 36.56 161.94%
EY 0.64 6.19 1.53 1.87 2.96 3.85 2.74 -62.03%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 1.92 2.11 2.51 2.49 1.90 1.49 2.03 -3.64%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 15/06/17 23/02/17 23/11/16 24/08/16 25/05/16 -
Price 0.275 0.31 0.31 0.34 0.31 0.24 0.44 -
P/RPS 14.22 18.77 12.24 11.28 8.95 4.95 13.80 2.01%
P/EPS 149.76 16.15 63.27 59.65 43.66 23.53 47.31 115.43%
EY 0.67 6.19 1.58 1.68 2.29 4.25 2.11 -53.42%
DY 0.00 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 1.85 2.11 2.43 2.78 2.45 1.35 2.63 -20.88%

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