[SOLUTN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -225.61%
YoY- -684.85%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,525 8,789 8,003 7,596 7,465 8,328 9,600 6.31%
PBT -1,408 -2,258 -2,633 -2,429 -675 -9 337 -
Tax -214 -36 61 0 -268 -317 -360 -29.27%
NP -1,622 -2,294 -2,572 -2,429 -943 -326 -23 1602.51%
-
NP to SH -1,502 -2,031 -2,275 -2,123 -652 -210 81 -
-
Tax Rate - - - - - - 106.82% -
Total Cost 12,147 11,083 10,575 10,025 8,408 8,654 9,623 16.78%
-
Net Worth 28,077 29,624 27,439 20,157 21,562 22,959 23,187 13.59%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 28,077 29,624 27,439 20,157 21,562 22,959 23,187 13.59%
NOSH 210,000 230,000 230,000 169,247 167,931 174,999 174,999 12.91%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -15.41% -26.10% -32.14% -31.98% -12.63% -3.91% -0.24% -
ROE -5.35% -6.86% -8.29% -10.53% -3.02% -0.91% 0.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.01 3.82 3.48 4.49 4.45 4.76 5.49 -5.91%
EPS -0.72 -0.88 -0.99 -1.25 -0.39 -0.12 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1288 0.1193 0.1191 0.1284 0.1312 0.1325 0.60%
Adjusted Per Share Value based on latest NOSH - 169,247
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.35 1.96 1.78 1.69 1.66 1.86 2.14 6.43%
EPS -0.33 -0.45 -0.51 -0.47 -0.15 -0.05 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.066 0.0612 0.0449 0.0481 0.0512 0.0517 13.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.255 0.26 0.145 0.10 0.12 0.11 0.13 -
P/RPS 5.09 6.80 4.17 2.23 2.70 2.31 2.37 66.38%
P/EPS -35.65 -29.44 -14.66 -7.97 -30.91 -91.67 280.86 -
EY -2.80 -3.40 -6.82 -12.54 -3.24 -1.09 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.02 1.22 0.84 0.93 0.84 0.98 55.96%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 15/08/13 22/05/13 28/02/13 26/11/12 27/08/12 17/05/12 -
Price 0.30 0.27 0.25 0.09 0.10 0.13 0.12 -
P/RPS 5.99 7.07 7.18 2.01 2.25 2.73 2.19 95.45%
P/EPS -41.94 -30.58 -25.27 -7.17 -25.76 -108.33 259.26 -
EY -2.38 -3.27 -3.96 -13.94 -3.88 -0.92 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.10 2.10 0.76 0.78 0.99 0.91 82.20%

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