[SOLUTN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.69%
YoY- -95.23%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,596 7,465 8,328 9,600 11,272 15,237 16,870 -41.11%
PBT -2,429 -675 -9 337 778 1,535 2,134 -
Tax 0 -268 -317 -360 -511 -765 -901 -
NP -2,429 -943 -326 -23 267 770 1,233 -
-
NP to SH -2,123 -652 -210 81 363 777 1,241 -
-
Tax Rate - - - 106.82% 65.68% 49.84% 42.22% -
Total Cost 10,025 8,408 8,654 9,623 11,005 14,467 15,637 -25.54%
-
Net Worth 20,157 21,562 22,959 23,187 22,608 19,815 23,832 -10.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 1,244 2,513 -
Div Payout % - - - - - 160.10% 202.55% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 20,157 21,562 22,959 23,187 22,608 19,815 23,832 -10.51%
NOSH 169,247 167,931 174,999 174,999 171,666 150,000 180,000 -4.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -31.98% -12.63% -3.91% -0.24% 2.37% 5.05% 7.31% -
ROE -10.53% -3.02% -0.91% 0.35% 1.61% 3.92% 5.21% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.49 4.45 4.76 5.49 6.57 10.16 9.37 -38.62%
EPS -1.25 -0.39 -0.12 0.05 0.21 0.52 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.83 1.40 -
NAPS 0.1191 0.1284 0.1312 0.1325 0.1317 0.1321 0.1324 -6.78%
Adjusted Per Share Value based on latest NOSH - 174,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.69 1.66 1.86 2.14 2.51 3.40 3.76 -41.18%
EPS -0.47 -0.15 -0.05 0.02 0.08 0.17 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.56 -
NAPS 0.0449 0.0481 0.0512 0.0517 0.0504 0.0442 0.0531 -10.53%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.12 0.11 0.13 0.13 0.11 0.15 -
P/RPS 2.23 2.70 2.31 2.37 1.98 1.08 1.60 24.64%
P/EPS -7.97 -30.91 -91.67 280.86 61.48 21.24 21.76 -
EY -12.54 -3.24 -1.09 0.36 1.63 4.71 4.60 -
DY 0.00 0.00 0.00 0.00 0.00 7.54 9.31 -
P/NAPS 0.84 0.93 0.84 0.98 0.99 0.83 1.13 -17.86%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 27/08/12 17/05/12 21/02/12 18/11/11 19/08/11 -
Price 0.09 0.10 0.13 0.12 0.14 0.13 0.12 -
P/RPS 2.01 2.25 2.73 2.19 2.13 1.28 1.28 34.91%
P/EPS -7.17 -25.76 -108.33 259.26 66.21 25.10 17.41 -
EY -13.94 -3.88 -0.92 0.39 1.51 3.98 5.75 -
DY 0.00 0.00 0.00 0.00 0.00 6.38 11.64 -
P/NAPS 0.76 0.78 0.99 0.91 1.06 0.98 0.91 -11.26%

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