[SOLUTN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 29.09%
YoY- 294.41%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 38,908 40,812 35,897 24,573 20,208 14,716 12,651 111.91%
PBT 7,693 7,013 5,398 4,367 3,374 2,005 1,428 208.26%
Tax -2,435 -2,186 -1,535 -1,358 -1,077 -809 -659 139.57%
NP 5,258 4,827 3,863 3,009 2,297 1,196 769 261.51%
-
NP to SH 4,887 4,471 3,661 2,920 2,262 1,165 745 251.63%
-
Tax Rate 31.65% 31.17% 28.44% 31.10% 31.92% 40.35% 46.15% -
Total Cost 33,650 35,985 32,034 21,564 17,911 13,520 11,882 100.55%
-
Net Worth 30,538 28,760 26,875 27,852 26,256 25,232 25,106 13.98%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 1,842 - - - -
Div Payout % - - - 63.09% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 30,538 28,760 26,875 27,852 26,256 25,232 25,106 13.98%
NOSH 197,402 195,781 196,455 184,210 183,999 184,583 186,944 3.70%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.51% 11.83% 10.76% 12.25% 11.37% 8.13% 6.08% -
ROE 16.00% 15.55% 13.62% 10.48% 8.61% 4.62% 2.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.71 20.85 18.27 13.34 10.98 7.97 6.77 104.29%
EPS 2.48 2.28 1.86 1.59 1.23 0.63 0.40 238.61%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1469 0.1368 0.1512 0.1427 0.1367 0.1343 9.91%
Adjusted Per Share Value based on latest NOSH - 184,210
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.67 9.10 8.00 5.48 4.50 3.28 2.82 111.87%
EPS 1.09 1.00 0.82 0.65 0.50 0.26 0.17 246.30%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.0681 0.0641 0.0599 0.0621 0.0585 0.0562 0.056 13.97%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.30 0.28 0.21 0.225 0.145 0.325 0.345 -
P/RPS 1.52 1.34 1.15 1.69 1.32 4.08 5.10 -55.48%
P/EPS 12.12 12.26 11.27 14.19 11.79 51.49 86.57 -73.13%
EY 8.25 8.16 8.87 7.05 8.48 1.94 1.16 271.15%
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 1.94 1.91 1.54 1.49 1.02 2.38 2.57 -17.13%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 18/11/14 20/08/14 29/05/14 25/02/14 -
Price 0.31 0.32 0.275 0.255 0.19 0.15 0.335 -
P/RPS 1.57 1.54 1.51 1.91 1.73 1.88 4.95 -53.58%
P/EPS 12.52 14.01 14.76 16.09 15.46 23.77 84.06 -71.99%
EY 7.99 7.14 6.78 6.22 6.47 4.21 1.19 257.14%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 2.00 2.18 2.01 1.69 1.33 1.10 2.49 -13.62%

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