[SOLUTN] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
15-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -14.01%
YoY- -19.04%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,436 5,917 5,062 7,737 9,209 10,162 9,676 -31.84%
PBT 319 891 6,262 2,327 2,794 3,003 2,693 -75.78%
Tax -151 -385 -259 0 -1,048 -740 -610 -60.47%
NP 168 506 6,003 2,327 1,746 2,263 2,083 -81.24%
-
NP to SH 62 562 5,885 1,497 1,741 2,083 2,036 -90.18%
-
Tax Rate 47.34% 43.21% 4.14% 0.00% 37.51% 24.64% 22.65% -
Total Cost 5,268 5,411 -941 5,410 7,463 7,899 7,593 -21.57%
-
Net Worth 42,492 45,447 45,026 39,013 37,385 37,141 35,490 12.71%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - 2,933 - -
Div Payout % - - - - - 140.85% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 42,492 45,447 45,026 39,013 37,385 37,141 35,490 12.71%
NOSH 306,454 306,307 306,510 305,510 305,438 293,380 199,607 32.98%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.09% 8.55% 118.59% 30.08% 18.96% 22.27% 21.53% -
ROE 0.15% 1.24% 13.07% 3.84% 4.66% 5.61% 5.74% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.78 1.93 1.65 2.53 3.02 3.46 4.85 -48.64%
EPS 0.02 0.18 1.92 0.49 0.57 0.71 1.02 -92.67%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1388 0.1485 0.1469 0.1277 0.1224 0.1266 0.1778 -15.17%
Adjusted Per Share Value based on latest NOSH - 305,510
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.21 1.32 1.13 1.72 2.05 2.27 2.16 -31.97%
EPS 0.01 0.13 1.31 0.33 0.39 0.46 0.45 -92.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.0947 0.1013 0.1004 0.087 0.0833 0.0828 0.0791 12.71%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.225 0.285 0.31 0.32 0.305 0.24 0.265 -
P/RPS 12.67 14.74 18.77 12.64 10.12 6.93 5.47 74.79%
P/EPS 1,110.99 155.20 16.15 65.31 53.51 33.80 25.98 1114.53%
EY 0.09 0.64 6.19 1.53 1.87 2.96 3.85 -91.76%
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 1.62 1.92 2.11 2.51 2.49 1.90 1.49 5.71%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 24/08/17 15/06/17 23/02/17 23/11/16 24/08/16 -
Price 0.215 0.275 0.31 0.31 0.34 0.31 0.24 -
P/RPS 12.11 14.22 18.77 12.24 11.28 8.95 4.95 81.26%
P/EPS 1,061.61 149.76 16.15 63.27 59.65 43.66 23.53 1158.58%
EY 0.09 0.67 6.19 1.58 1.68 2.29 4.25 -92.29%
DY 0.00 0.00 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 1.55 1.85 2.11 2.43 2.78 2.45 1.35 9.61%

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