[SOLUTN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -210.48%
YoY- -183.91%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 8,789 8,003 7,596 7,465 8,328 9,600 11,272 -15.29%
PBT -2,258 -2,633 -2,429 -675 -9 337 778 -
Tax -36 61 0 -268 -317 -360 -511 -82.96%
NP -2,294 -2,572 -2,429 -943 -326 -23 267 -
-
NP to SH -2,031 -2,275 -2,123 -652 -210 81 363 -
-
Tax Rate - - - - - 106.82% 65.68% -
Total Cost 11,083 10,575 10,025 8,408 8,654 9,623 11,005 0.47%
-
Net Worth 29,624 27,439 20,157 21,562 22,959 23,187 22,608 19.76%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 29,624 27,439 20,157 21,562 22,959 23,187 22,608 19.76%
NOSH 230,000 230,000 169,247 167,931 174,999 174,999 171,666 21.55%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -26.10% -32.14% -31.98% -12.63% -3.91% -0.24% 2.37% -
ROE -6.86% -8.29% -10.53% -3.02% -0.91% 0.35% 1.61% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.82 3.48 4.49 4.45 4.76 5.49 6.57 -30.36%
EPS -0.88 -0.99 -1.25 -0.39 -0.12 0.05 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1288 0.1193 0.1191 0.1284 0.1312 0.1325 0.1317 -1.47%
Adjusted Per Share Value based on latest NOSH - 167,931
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.96 1.78 1.69 1.66 1.86 2.14 2.51 -15.21%
EPS -0.45 -0.51 -0.47 -0.15 -0.05 0.02 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.066 0.0612 0.0449 0.0481 0.0512 0.0517 0.0504 19.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.26 0.145 0.10 0.12 0.11 0.13 0.13 -
P/RPS 6.80 4.17 2.23 2.70 2.31 2.37 1.98 127.80%
P/EPS -29.44 -14.66 -7.97 -30.91 -91.67 280.86 61.48 -
EY -3.40 -6.82 -12.54 -3.24 -1.09 0.36 1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.22 0.84 0.93 0.84 0.98 0.99 60.94%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 22/05/13 28/02/13 26/11/12 27/08/12 17/05/12 21/02/12 -
Price 0.27 0.25 0.09 0.10 0.13 0.12 0.14 -
P/RPS 7.07 7.18 2.01 2.25 2.73 2.19 2.13 122.67%
P/EPS -30.58 -25.27 -7.17 -25.76 -108.33 259.26 66.21 -
EY -3.27 -3.96 -13.94 -3.88 -0.92 0.39 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.10 0.76 0.78 0.99 0.91 1.06 57.80%

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