[SOLUTN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -34.78%
YoY- 146.88%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 32,034 29,626 23,604 8,490 6,104 11,994 14,434 14.19%
PBT 10,364 8,774 4,184 292 -54 1,526 2,980 23.06%
Tax -2,364 -2,830 -1,030 -194 -122 -510 -468 30.95%
NP 8,000 5,944 3,154 98 -176 1,016 2,512 21.27%
-
NP to SH 7,766 5,546 3,094 60 -128 1,024 2,520 20.61%
-
Tax Rate 22.81% 32.25% 24.62% 66.44% - 33.42% 15.70% -
Total Cost 24,034 23,682 20,450 8,392 6,280 10,978 11,922 12.38%
-
Net Worth 35,587 30,424 26,597 19,320 22,959 22,596 22,226 8.15%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 3,933 - - - - 1,260 -
Div Payout % - 70.92% - - - - 50.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 35,587 30,424 26,597 19,320 22,959 22,596 22,226 8.15%
NOSH 200,154 196,666 186,385 150,000 174,999 170,666 126,000 8.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 24.97% 20.06% 13.36% 1.15% -2.88% 8.47% 17.40% -
ROE 21.82% 18.23% 11.63% 0.31% -0.56% 4.53% 11.34% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.00 15.06 12.66 5.66 3.49 7.03 11.46 5.71%
EPS 3.88 2.82 1.66 0.04 0.00 0.60 2.00 11.66%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.1778 0.1547 0.1427 0.1288 0.1312 0.1324 0.1764 0.13%
Adjusted Per Share Value based on latest NOSH - 230,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.59 6.10 4.86 1.75 1.26 2.47 2.97 14.19%
EPS 1.60 1.14 0.64 0.01 -0.03 0.21 0.52 20.58%
DPS 0.00 0.81 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.0732 0.0626 0.0547 0.0398 0.0472 0.0465 0.0457 8.16%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.265 0.30 0.145 0.26 0.11 0.15 0.19 -
P/RPS 1.66 1.99 1.14 4.59 3.15 2.13 1.66 0.00%
P/EPS 6.83 10.64 8.73 650.00 -150.39 25.00 9.50 -5.34%
EY 14.64 9.40 11.45 0.15 -0.66 4.00 10.53 5.64%
DY 0.00 6.67 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 1.49 1.94 1.02 2.02 0.84 1.13 1.08 5.50%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 27/08/15 20/08/14 15/08/13 27/08/12 19/08/11 25/08/10 -
Price 0.24 0.31 0.19 0.27 0.13 0.12 0.16 -
P/RPS 1.50 2.06 1.50 4.77 3.73 1.71 1.40 1.15%
P/EPS 6.19 10.99 11.45 675.00 -177.73 20.00 8.00 -4.18%
EY 16.17 9.10 8.74 0.15 -0.56 5.00 12.50 4.37%
DY 0.00 6.45 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 1.35 2.00 1.33 2.10 0.99 0.91 0.91 6.78%

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