[SOLUTN] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -359.26%
YoY- -116.92%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 8,003 7,596 7,465 8,328 9,600 11,272 15,237 -34.87%
PBT -2,633 -2,429 -675 -9 337 778 1,535 -
Tax 61 0 -268 -317 -360 -511 -765 -
NP -2,572 -2,429 -943 -326 -23 267 770 -
-
NP to SH -2,275 -2,123 -652 -210 81 363 777 -
-
Tax Rate - - - - 106.82% 65.68% 49.84% -
Total Cost 10,575 10,025 8,408 8,654 9,623 11,005 14,467 -18.83%
-
Net Worth 27,439 20,157 21,562 22,959 23,187 22,608 19,815 24.21%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - 1,244 -
Div Payout % - - - - - - 160.10% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 27,439 20,157 21,562 22,959 23,187 22,608 19,815 24.21%
NOSH 230,000 169,247 167,931 174,999 174,999 171,666 150,000 32.93%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -32.14% -31.98% -12.63% -3.91% -0.24% 2.37% 5.05% -
ROE -8.29% -10.53% -3.02% -0.91% 0.35% 1.61% 3.92% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.48 4.49 4.45 4.76 5.49 6.57 10.16 -51.01%
EPS -0.99 -1.25 -0.39 -0.12 0.05 0.21 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 0.1193 0.1191 0.1284 0.1312 0.1325 0.1317 0.1321 -6.56%
Adjusted Per Share Value based on latest NOSH - 174,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.78 1.69 1.66 1.86 2.14 2.51 3.40 -35.01%
EPS -0.51 -0.47 -0.15 -0.05 0.02 0.08 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.0612 0.0449 0.0481 0.0512 0.0517 0.0504 0.0442 24.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.145 0.10 0.12 0.11 0.13 0.13 0.11 -
P/RPS 4.17 2.23 2.70 2.31 2.37 1.98 1.08 145.91%
P/EPS -14.66 -7.97 -30.91 -91.67 280.86 61.48 21.24 -
EY -6.82 -12.54 -3.24 -1.09 0.36 1.63 4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.54 -
P/NAPS 1.22 0.84 0.93 0.84 0.98 0.99 0.83 29.24%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 28/02/13 26/11/12 27/08/12 17/05/12 21/02/12 18/11/11 -
Price 0.25 0.09 0.10 0.13 0.12 0.14 0.13 -
P/RPS 7.18 2.01 2.25 2.73 2.19 2.13 1.28 215.37%
P/EPS -25.27 -7.17 -25.76 -108.33 259.26 66.21 25.10 -
EY -3.96 -13.94 -3.88 -0.92 0.39 1.51 3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.38 -
P/NAPS 2.10 0.76 0.78 0.99 0.91 1.06 0.98 66.13%

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