[SOLUTN] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 101.46%
YoY- -86.86%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,671 3,735 2,250 1,995 2,545 1,999 1,464 116.26%
PBT 1,086 196 123 23 -1,750 -654 -252 -
Tax -374 -188 -97 0 71 -10 0 -
NP 712 8 26 23 -1,679 -664 -252 -
-
NP to SH 673 42 7 23 -1,574 -487 -237 -
-
Tax Rate 34.44% 95.92% 78.86% 0.00% - - - -
Total Cost 3,959 3,727 2,224 1,972 4,224 2,663 1,716 74.33%
-
Net Worth 25,106 28,077 29,624 27,439 20,157 21,562 22,959 6.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 25,106 28,077 29,624 27,439 20,157 21,562 22,959 6.12%
NOSH 186,944 210,000 230,000 230,000 169,247 167,931 174,999 4.48%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.24% 0.21% 1.16% 1.15% -65.97% -33.22% -17.21% -
ROE 2.68% 0.15% 0.02% 0.08% -7.81% -2.26% -1.03% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.50 1.78 0.98 0.87 1.50 1.19 0.84 106.49%
EPS 0.36 0.02 0.00 0.01 -0.93 -0.29 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1343 0.1337 0.1288 0.1193 0.1191 0.1284 0.1312 1.56%
Adjusted Per Share Value based on latest NOSH - 230,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.04 0.83 0.50 0.44 0.57 0.45 0.33 114.50%
EPS 0.15 0.01 0.00 0.01 -0.35 -0.11 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0626 0.066 0.0612 0.0449 0.0481 0.0512 6.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.345 0.255 0.26 0.145 0.10 0.12 0.11 -
P/RPS 13.81 14.34 26.58 16.72 6.65 10.08 13.15 3.30%
P/EPS 95.83 1,275.00 8,542.86 1,450.00 -10.75 -41.38 -81.22 -
EY 1.04 0.08 0.01 0.07 -9.30 -2.42 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.91 2.02 1.22 0.84 0.93 0.84 110.32%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 15/11/13 15/08/13 22/05/13 28/02/13 26/11/12 27/08/12 -
Price 0.335 0.30 0.27 0.25 0.09 0.10 0.13 -
P/RPS 13.41 16.87 27.60 28.82 5.99 8.40 15.54 -9.33%
P/EPS 93.06 1,500.00 8,871.43 2,500.00 -9.68 -34.48 -95.99 -
EY 1.07 0.07 0.01 0.04 -10.33 -2.90 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.24 2.10 2.10 0.76 0.78 0.99 84.63%

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