[SOLUTN] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -39.19%
YoY- -72.2%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 26,536 10,640 6,734 11,812 15,617 8,842 11,405 15.10%
PBT 4,374 454 -908 1,034 2,801 1,449 1,302 22.36%
Tax -1,312 -380 -94 -420 -570 -77 -54 70.14%
NP 3,062 74 -1,002 614 2,230 1,372 1,248 16.12%
-
NP to SH 2,996 94 -734 622 2,240 1,378 1,249 15.69%
-
Tax Rate 30.00% 83.70% - 40.62% 20.35% 5.31% 4.15% -
Total Cost 23,473 10,565 7,737 11,197 13,386 7,470 10,157 14.97%
-
Net Worth 28,078 23,731 21,438 22,032 21,435 20,780 20,398 5.46%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,476 - - - 2,526 1,681 844 19.63%
Div Payout % 82.64% - - - 112.78% 121.95% 67.57% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 28,078 23,731 21,438 22,032 21,435 20,780 20,398 5.46%
NOSH 185,702 177,498 166,969 166,785 126,315 126,097 126,621 6.58%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.54% 0.70% -14.89% 5.20% 14.28% 15.52% 10.94% -
ROE 10.67% 0.40% -3.43% 2.83% 10.45% 6.63% 6.12% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 14.29 5.99 4.03 7.08 12.36 7.01 9.01 7.98%
EPS 1.61 0.05 -0.44 0.37 1.77 1.09 0.99 8.43%
DPS 1.33 0.00 0.00 0.00 2.00 1.33 0.67 12.10%
NAPS 0.1512 0.1337 0.1284 0.1321 0.1697 0.1648 0.1611 -1.05%
Adjusted Per Share Value based on latest NOSH - 150,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.46 2.19 1.39 2.43 3.21 1.82 2.35 15.07%
EPS 0.62 0.02 -0.15 0.13 0.46 0.28 0.26 15.57%
DPS 0.51 0.00 0.00 0.00 0.52 0.35 0.17 20.08%
NAPS 0.0578 0.0488 0.0441 0.0453 0.0441 0.0428 0.042 5.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.225 0.255 0.12 0.11 0.18 0.14 0.15 -
P/RPS 1.57 4.25 2.98 1.55 1.46 2.00 1.67 -1.02%
P/EPS 13.95 478.13 -27.27 29.46 10.15 12.80 15.20 -1.41%
EY 7.17 0.21 -3.67 3.39 9.85 7.81 6.58 1.44%
DY 5.93 0.00 0.00 0.00 11.11 9.52 4.44 4.93%
P/NAPS 1.49 1.91 0.93 0.83 1.06 0.85 0.93 8.16%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 15/11/13 26/11/12 18/11/11 24/11/10 30/11/09 27/11/08 -
Price 0.255 0.30 0.10 0.13 0.17 0.14 0.15 -
P/RPS 1.78 5.00 2.48 1.84 1.37 2.00 1.67 1.06%
P/EPS 15.81 562.50 -22.73 34.82 9.59 12.80 15.20 0.65%
EY 6.33 0.18 -4.40 2.87 10.43 7.81 6.58 -0.64%
DY 5.23 0.00 0.00 0.00 11.76 9.52 4.44 2.76%
P/NAPS 1.69 2.24 0.78 0.98 1.00 0.85 0.93 10.46%

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