[SOLUTN] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 10.65%
YoY- 79.25%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 11,150 25,600 32,034 29,626 23,604 8,490 6,104 10.55%
PBT -3,978 17,178 10,364 8,774 4,184 292 -54 104.67%
Tax 0 -1,692 -2,364 -2,830 -1,030 -194 -122 -
NP -3,978 15,486 8,000 5,944 3,154 98 -176 68.10%
-
NP to SH -3,732 14,764 7,766 5,546 3,094 60 -128 75.39%
-
Tax Rate - 9.85% 22.81% 32.25% 24.62% 66.44% - -
Total Cost 15,128 10,114 24,034 23,682 20,450 8,392 6,280 15.77%
-
Net Worth 40,635 44,996 35,587 30,424 26,597 19,320 22,959 9.97%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 3,933 - - - -
Div Payout % - - - 70.92% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 40,635 44,996 35,587 30,424 26,597 19,320 22,959 9.97%
NOSH 306,454 306,307 200,154 196,666 186,385 150,000 174,999 9.78%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -35.68% 60.49% 24.97% 20.06% 13.36% 1.15% -2.88% -
ROE -9.18% 32.81% 21.82% 18.23% 11.63% 0.31% -0.56% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.64 8.36 16.00 15.06 12.66 5.66 3.49 0.70%
EPS -1.22 4.82 3.88 2.82 1.66 0.04 0.00 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.1326 0.1469 0.1778 0.1547 0.1427 0.1288 0.1312 0.17%
Adjusted Per Share Value based on latest NOSH - 197,402
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.29 5.27 6.59 6.10 4.86 1.75 1.26 10.46%
EPS -0.77 3.04 1.60 1.14 0.64 0.01 -0.03 71.70%
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 0.0836 0.0926 0.0732 0.0626 0.0547 0.0398 0.0472 9.99%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.14 0.31 0.265 0.30 0.145 0.26 0.11 -
P/RPS 3.85 3.71 1.66 1.99 1.14 4.59 3.15 3.39%
P/EPS -11.50 6.43 6.83 10.64 8.73 650.00 -150.39 -34.83%
EY -8.70 15.55 14.64 9.40 11.45 0.15 -0.66 53.66%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 1.06 2.11 1.49 1.94 1.02 2.02 0.84 3.95%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 24/08/16 27/08/15 20/08/14 15/08/13 27/08/12 -
Price 0.16 0.31 0.24 0.31 0.19 0.27 0.13 -
P/RPS 4.40 3.71 1.50 2.06 1.50 4.77 3.73 2.79%
P/EPS -13.14 6.43 6.19 10.99 11.45 675.00 -177.73 -35.20%
EY -7.61 15.55 16.17 9.10 8.74 0.15 -0.56 54.44%
DY 0.00 0.00 0.00 6.45 0.00 0.00 0.00 -
P/NAPS 1.21 2.11 1.35 2.00 1.33 2.10 0.99 3.39%

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