[SOLUTN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 26.05%
YoY- -130.37%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 20,208 14,716 12,651 10,525 8,789 8,003 7,596 92.34%
PBT 3,374 2,005 1,428 -1,408 -2,258 -2,633 -2,429 -
Tax -1,077 -809 -659 -214 -36 61 0 -
NP 2,297 1,196 769 -1,622 -2,294 -2,572 -2,429 -
-
NP to SH 2,262 1,165 745 -1,502 -2,031 -2,275 -2,123 -
-
Tax Rate 31.92% 40.35% 46.15% - - - - -
Total Cost 17,911 13,520 11,882 12,147 11,083 10,575 10,025 47.39%
-
Net Worth 26,256 25,232 25,106 28,077 29,624 27,439 20,157 19.32%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 26,256 25,232 25,106 28,077 29,624 27,439 20,157 19.32%
NOSH 183,999 184,583 186,944 210,000 230,000 230,000 169,247 5.74%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.37% 8.13% 6.08% -15.41% -26.10% -32.14% -31.98% -
ROE 8.61% 4.62% 2.97% -5.35% -6.86% -8.29% -10.53% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.98 7.97 6.77 5.01 3.82 3.48 4.49 81.80%
EPS 1.23 0.63 0.40 -0.72 -0.88 -0.99 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1427 0.1367 0.1343 0.1337 0.1288 0.1193 0.1191 12.84%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.50 3.28 2.82 2.35 1.96 1.78 1.69 92.45%
EPS 0.50 0.26 0.17 -0.33 -0.45 -0.51 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0585 0.0562 0.056 0.0626 0.066 0.0612 0.0449 19.34%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.145 0.325 0.345 0.255 0.26 0.145 0.10 -
P/RPS 1.32 4.08 5.10 5.09 6.80 4.17 2.23 -29.56%
P/EPS 11.79 51.49 86.57 -35.65 -29.44 -14.66 -7.97 -
EY 8.48 1.94 1.16 -2.80 -3.40 -6.82 -12.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 2.38 2.57 1.91 2.02 1.22 0.84 13.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 29/05/14 25/02/14 15/11/13 15/08/13 22/05/13 28/02/13 -
Price 0.19 0.15 0.335 0.30 0.27 0.25 0.09 -
P/RPS 1.73 1.88 4.95 5.99 7.07 7.18 2.01 -9.54%
P/EPS 15.46 23.77 84.06 -41.94 -30.58 -25.27 -7.17 -
EY 6.47 4.21 1.19 -2.38 -3.27 -3.96 -13.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.10 2.49 2.24 2.10 2.10 0.76 45.36%

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