[SOLUTN] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 10.73%
YoY- -867.14%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 14,716 12,651 10,525 8,789 8,003 7,596 7,465 57.28%
PBT 2,005 1,428 -1,408 -2,258 -2,633 -2,429 -675 -
Tax -809 -659 -214 -36 61 0 -268 109.01%
NP 1,196 769 -1,622 -2,294 -2,572 -2,429 -943 -
-
NP to SH 1,165 745 -1,502 -2,031 -2,275 -2,123 -652 -
-
Tax Rate 40.35% 46.15% - - - - - -
Total Cost 13,520 11,882 12,147 11,083 10,575 10,025 8,408 37.29%
-
Net Worth 25,232 25,106 28,077 29,624 27,439 20,157 21,562 11.05%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 25,232 25,106 28,077 29,624 27,439 20,157 21,562 11.05%
NOSH 184,583 186,944 210,000 230,000 230,000 169,247 167,931 6.51%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.13% 6.08% -15.41% -26.10% -32.14% -31.98% -12.63% -
ROE 4.62% 2.97% -5.35% -6.86% -8.29% -10.53% -3.02% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.97 6.77 5.01 3.82 3.48 4.49 4.45 47.53%
EPS 0.63 0.40 -0.72 -0.88 -0.99 -1.25 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1367 0.1343 0.1337 0.1288 0.1193 0.1191 0.1284 4.26%
Adjusted Per Share Value based on latest NOSH - 230,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.28 2.82 2.35 1.96 1.78 1.69 1.66 57.52%
EPS 0.26 0.17 -0.33 -0.45 -0.51 -0.47 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.056 0.0626 0.066 0.0612 0.0449 0.0481 10.94%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.325 0.345 0.255 0.26 0.145 0.10 0.12 -
P/RPS 4.08 5.10 5.09 6.80 4.17 2.23 2.70 31.71%
P/EPS 51.49 86.57 -35.65 -29.44 -14.66 -7.97 -30.91 -
EY 1.94 1.16 -2.80 -3.40 -6.82 -12.54 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.57 1.91 2.02 1.22 0.84 0.93 87.20%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 15/11/13 15/08/13 22/05/13 28/02/13 26/11/12 -
Price 0.15 0.335 0.30 0.27 0.25 0.09 0.10 -
P/RPS 1.88 4.95 5.99 7.07 7.18 2.01 2.25 -11.29%
P/EPS 23.77 84.06 -41.94 -30.58 -25.27 -7.17 -25.76 -
EY 4.21 1.19 -2.38 -3.27 -3.96 -13.94 -3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 2.49 2.24 2.10 2.10 0.76 0.78 25.78%

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