[SOLUTN] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 149.6%
YoY- 135.09%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 24,573 20,208 14,716 12,651 10,525 8,789 8,003 111.10%
PBT 4,367 3,374 2,005 1,428 -1,408 -2,258 -2,633 -
Tax -1,358 -1,077 -809 -659 -214 -36 61 -
NP 3,009 2,297 1,196 769 -1,622 -2,294 -2,572 -
-
NP to SH 2,920 2,262 1,165 745 -1,502 -2,031 -2,275 -
-
Tax Rate 31.10% 31.92% 40.35% 46.15% - - - -
Total Cost 21,564 17,911 13,520 11,882 12,147 11,083 10,575 60.73%
-
Net Worth 27,852 26,256 25,232 25,106 28,077 29,624 27,439 1.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,842 - - - - - - -
Div Payout % 63.09% - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 27,852 26,256 25,232 25,106 28,077 29,624 27,439 1.00%
NOSH 184,210 183,999 184,583 186,944 210,000 230,000 230,000 -13.74%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.25% 11.37% 8.13% 6.08% -15.41% -26.10% -32.14% -
ROE 10.48% 8.61% 4.62% 2.97% -5.35% -6.86% -8.29% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.34 10.98 7.97 6.77 5.01 3.82 3.48 144.73%
EPS 1.59 1.23 0.63 0.40 -0.72 -0.88 -0.99 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.1427 0.1367 0.1343 0.1337 0.1288 0.1193 17.09%
Adjusted Per Share Value based on latest NOSH - 186,944
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.48 4.50 3.28 2.82 2.35 1.96 1.78 111.48%
EPS 0.65 0.50 0.26 0.17 -0.33 -0.45 -0.51 -
DPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0621 0.0585 0.0562 0.056 0.0626 0.066 0.0612 0.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.225 0.145 0.325 0.345 0.255 0.26 0.145 -
P/RPS 1.69 1.32 4.08 5.10 5.09 6.80 4.17 -45.20%
P/EPS 14.19 11.79 51.49 86.57 -35.65 -29.44 -14.66 -
EY 7.05 8.48 1.94 1.16 -2.80 -3.40 -6.82 -
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.02 2.38 2.57 1.91 2.02 1.22 14.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 20/08/14 29/05/14 25/02/14 15/11/13 15/08/13 22/05/13 -
Price 0.255 0.19 0.15 0.335 0.30 0.27 0.25 -
P/RPS 1.91 1.73 1.88 4.95 5.99 7.07 7.18 -58.60%
P/EPS 16.09 15.46 23.77 84.06 -41.94 -30.58 -25.27 -
EY 6.22 6.47 4.21 1.19 -2.38 -3.27 -3.96 -
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.33 1.10 2.49 2.24 2.10 2.10 -13.46%

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