[SOLUTN] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 146.56%
YoY- 90.11%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 13,842 17,594 11,150 25,600 32,034 29,626 23,604 -8.50%
PBT -508 -666 -3,978 17,178 10,364 8,774 4,184 -
Tax 0 0 0 -1,692 -2,364 -2,830 -1,030 -
NP -508 -666 -3,978 15,486 8,000 5,944 3,154 -
-
NP to SH -664 -836 -3,732 14,764 7,766 5,546 3,094 -
-
Tax Rate - - - 9.85% 22.81% 32.25% 24.62% -
Total Cost 14,350 18,260 15,128 10,114 24,034 23,682 20,450 -5.72%
-
Net Worth 37,234 38,153 40,635 44,996 35,587 30,424 26,597 5.76%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 3,933 - -
Div Payout % - - - - - 70.92% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 37,234 38,153 40,635 44,996 35,587 30,424 26,597 5.76%
NOSH 306,454 306,454 306,454 306,307 200,154 196,666 186,385 8.63%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -3.67% -3.79% -35.68% 60.49% 24.97% 20.06% 13.36% -
ROE -1.78% -2.19% -9.18% 32.81% 21.82% 18.23% 11.63% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.52 5.74 3.64 8.36 16.00 15.06 12.66 -15.75%
EPS -0.22 -0.28 -1.22 4.82 3.88 2.82 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.1215 0.1245 0.1326 0.1469 0.1778 0.1547 0.1427 -2.64%
Adjusted Per Share Value based on latest NOSH - 306,510
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.85 3.62 2.29 5.27 6.59 6.10 4.86 -8.50%
EPS -0.14 -0.17 -0.77 3.04 1.60 1.14 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
NAPS 0.0766 0.0785 0.0836 0.0926 0.0732 0.0626 0.0547 5.76%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.095 0.08 0.14 0.31 0.265 0.30 0.145 -
P/RPS 2.10 1.39 3.85 3.71 1.66 1.99 1.14 10.70%
P/EPS -43.85 -29.33 -11.50 6.43 6.83 10.64 8.73 -
EY -2.28 -3.41 -8.70 15.55 14.64 9.40 11.45 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.78 0.64 1.06 2.11 1.49 1.94 1.02 -4.36%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 29/08/18 24/08/17 24/08/16 27/08/15 20/08/14 -
Price 0.71 0.09 0.16 0.31 0.24 0.31 0.19 -
P/RPS 15.72 1.57 4.40 3.71 1.50 2.06 1.50 47.87%
P/EPS -327.68 -32.99 -13.14 6.43 6.19 10.99 11.45 -
EY -0.31 -3.03 -7.61 15.55 16.17 9.10 8.74 -
DY 0.00 0.00 0.00 0.00 0.00 6.45 0.00 -
P/NAPS 5.84 0.72 1.21 2.11 1.35 2.00 1.33 27.93%

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