[SOLUTN] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 56.38%
YoY- 151.21%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 35,897 24,573 20,208 14,716 12,651 10,525 8,789 154.85%
PBT 5,398 4,367 3,374 2,005 1,428 -1,408 -2,258 -
Tax -1,535 -1,358 -1,077 -809 -659 -214 -36 1112.18%
NP 3,863 3,009 2,297 1,196 769 -1,622 -2,294 -
-
NP to SH 3,661 2,920 2,262 1,165 745 -1,502 -2,031 -
-
Tax Rate 28.44% 31.10% 31.92% 40.35% 46.15% - - -
Total Cost 32,034 21,564 17,911 13,520 11,882 12,147 11,083 102.51%
-
Net Worth 26,875 27,852 26,256 25,232 25,106 28,077 29,624 -6.26%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 1,842 - - - - - -
Div Payout % - 63.09% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 26,875 27,852 26,256 25,232 25,106 28,077 29,624 -6.26%
NOSH 196,455 184,210 183,999 184,583 186,944 210,000 230,000 -9.95%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.76% 12.25% 11.37% 8.13% 6.08% -15.41% -26.10% -
ROE 13.62% 10.48% 8.61% 4.62% 2.97% -5.35% -6.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.27 13.34 10.98 7.97 6.77 5.01 3.82 183.06%
EPS 1.86 1.59 1.23 0.63 0.40 -0.72 -0.88 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1368 0.1512 0.1427 0.1367 0.1343 0.1337 0.1288 4.08%
Adjusted Per Share Value based on latest NOSH - 184,583
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.39 5.06 4.16 3.03 2.60 2.17 1.81 154.79%
EPS 0.75 0.60 0.47 0.24 0.15 -0.31 -0.42 -
DPS 0.00 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.0573 0.054 0.0519 0.0517 0.0578 0.061 -6.31%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.21 0.225 0.145 0.325 0.345 0.255 0.26 -
P/RPS 1.15 1.69 1.32 4.08 5.10 5.09 6.80 -69.31%
P/EPS 11.27 14.19 11.79 51.49 86.57 -35.65 -29.44 -
EY 8.87 7.05 8.48 1.94 1.16 -2.80 -3.40 -
DY 0.00 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.49 1.02 2.38 2.57 1.91 2.02 -16.50%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 20/08/14 29/05/14 25/02/14 15/11/13 15/08/13 -
Price 0.275 0.255 0.19 0.15 0.335 0.30 0.27 -
P/RPS 1.51 1.91 1.73 1.88 4.95 5.99 7.07 -64.16%
P/EPS 14.76 16.09 15.46 23.77 84.06 -41.94 -30.58 -
EY 6.78 6.22 6.47 4.21 1.19 -2.38 -3.27 -
DY 0.00 3.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.69 1.33 1.10 2.49 2.24 2.10 -2.87%

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