[SOLUTN] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 15.82%
YoY- 93.84%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 30,208 26,370 29,004 36,770 38,908 40,812 35,897 -10.87%
PBT 9,295 8,774 8,498 8,619 7,693 7,013 5,398 43.71%
Tax -2,522 -2,526 -2,755 -2,535 -2,435 -2,186 -1,535 39.28%
NP 6,773 6,248 5,743 6,084 5,258 4,827 3,863 45.45%
-
NP to SH 6,559 6,043 5,447 5,660 4,887 4,471 3,661 47.56%
-
Tax Rate 27.13% 28.79% 32.42% 29.41% 31.65% 31.17% 28.44% -
Total Cost 23,435 20,122 23,261 30,686 33,650 35,985 32,034 -18.82%
-
Net Worth 0 0 31,686 30,335 30,538 28,760 26,875 -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 0 0 31,686 30,335 30,538 28,760 26,875 -
NOSH 199,607 198,817 200,166 199,054 197,402 195,781 196,455 1.06%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 22.42% 23.69% 19.80% 16.55% 13.51% 11.83% 10.76% -
ROE 0.00% 0.00% 17.19% 18.66% 16.00% 15.55% 13.62% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.13 13.26 14.49 18.47 19.71 20.85 18.27 -11.82%
EPS 3.29 3.04 2.72 2.84 2.48 2.28 1.86 46.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1583 0.1524 0.1547 0.1469 0.1368 -
Adjusted Per Share Value based on latest NOSH - 199,054
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.22 5.43 5.97 7.57 8.01 8.40 7.39 -10.86%
EPS 1.35 1.24 1.12 1.16 1.01 0.92 0.75 48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0652 0.0624 0.0628 0.0592 0.0553 -
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.265 0.34 0.41 0.325 0.30 0.28 0.21 -
P/RPS 1.75 2.56 2.83 1.76 1.52 1.34 1.15 32.33%
P/EPS 8.06 11.19 15.07 11.43 12.12 12.26 11.27 -20.04%
EY 12.40 8.94 6.64 8.75 8.25 8.16 8.87 25.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.59 2.13 1.94 1.91 1.54 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 29/02/16 19/11/15 27/08/15 28/05/15 27/02/15 -
Price 0.24 0.44 0.365 0.425 0.31 0.32 0.275 -
P/RPS 1.59 3.32 2.52 2.30 1.57 1.54 1.51 3.50%
P/EPS 7.30 14.48 13.41 14.95 12.52 14.01 14.76 -37.48%
EY 13.69 6.91 7.46 6.69 7.99 7.14 6.78 59.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.31 2.79 2.00 2.18 2.01 -

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