[SOLUTN] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -118.29%
YoY- -112.5%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 29,626 23,604 8,490 6,104 11,994 14,434 7,144 26.73%
PBT 8,774 4,184 292 -54 1,526 2,980 1,096 41.41%
Tax -2,830 -1,030 -194 -122 -510 -468 -76 82.68%
NP 5,944 3,154 98 -176 1,016 2,512 1,020 34.12%
-
NP to SH 5,546 3,094 60 -128 1,024 2,520 1,024 32.50%
-
Tax Rate 32.25% 24.62% 66.44% - 33.42% 15.70% 6.93% -
Total Cost 23,682 20,450 8,392 6,280 10,978 11,922 6,124 25.27%
-
Net Worth 30,424 26,597 19,320 22,959 22,596 22,226 20,055 7.18%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,933 - - - - 1,260 - -
Div Payout % 70.92% - - - - 50.00% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 30,424 26,597 19,320 22,959 22,596 22,226 20,055 7.18%
NOSH 196,666 186,385 150,000 174,999 170,666 126,000 124,878 7.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 20.06% 13.36% 1.15% -2.88% 8.47% 17.40% 14.28% -
ROE 18.23% 11.63% 0.31% -0.56% 4.53% 11.34% 5.11% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.06 12.66 5.66 3.49 7.03 11.46 5.72 17.50%
EPS 2.82 1.66 0.04 0.00 0.60 2.00 0.82 22.84%
DPS 2.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1547 0.1427 0.1288 0.1312 0.1324 0.1764 0.1606 -0.62%
Adjusted Per Share Value based on latest NOSH - 174,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.10 4.86 1.75 1.26 2.47 2.97 1.47 26.75%
EPS 1.14 0.64 0.01 -0.03 0.21 0.52 0.21 32.55%
DPS 0.81 0.00 0.00 0.00 0.00 0.26 0.00 -
NAPS 0.0626 0.0547 0.0398 0.0472 0.0465 0.0457 0.0413 7.17%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.30 0.145 0.26 0.11 0.15 0.19 0.15 -
P/RPS 1.99 1.14 4.59 3.15 2.13 1.66 2.62 -4.47%
P/EPS 10.64 8.73 650.00 -150.39 25.00 9.50 18.29 -8.62%
EY 9.40 11.45 0.15 -0.66 4.00 10.53 5.47 9.43%
DY 6.67 0.00 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 1.94 1.02 2.02 0.84 1.13 1.08 0.93 13.03%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 20/08/14 15/08/13 27/08/12 19/08/11 25/08/10 28/08/09 -
Price 0.31 0.19 0.27 0.13 0.12 0.16 0.15 -
P/RPS 2.06 1.50 4.77 3.73 1.71 1.40 2.62 -3.92%
P/EPS 10.99 11.45 675.00 -177.73 20.00 8.00 18.29 -8.13%
EY 9.10 8.74 0.15 -0.56 5.00 12.50 5.47 8.84%
DY 6.45 0.00 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 2.00 1.33 2.10 0.99 0.91 0.91 0.93 13.60%

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