[SOLUTN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -473.96%
YoY- -217.99%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 27,686 26,536 10,640 6,734 11,812 15,617 8,842 20.94%
PBT 8,669 4,374 454 -908 1,034 2,801 1,449 34.71%
Tax -2,645 -1,312 -380 -94 -420 -570 -77 80.24%
NP 6,024 3,062 74 -1,002 614 2,230 1,372 27.94%
-
NP to SH 5,661 2,996 94 -734 622 2,240 1,378 26.53%
-
Tax Rate 30.51% 30.00% 83.70% - 40.62% 20.35% 5.31% -
Total Cost 21,662 23,473 10,565 7,737 11,197 13,386 7,470 19.40%
-
Net Worth 30,379 28,078 23,731 21,438 22,032 21,435 20,780 6.53%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 2,476 - - - 2,526 1,681 -
Div Payout % - 82.64% - - - 112.78% 121.95% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 30,379 28,078 23,731 21,438 22,032 21,435 20,780 6.53%
NOSH 199,342 185,702 177,498 166,969 166,785 126,315 126,097 7.92%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.76% 11.54% 0.70% -14.89% 5.20% 14.28% 15.52% -
ROE 18.64% 10.67% 0.40% -3.43% 2.83% 10.45% 6.63% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.89 14.29 5.99 4.03 7.08 12.36 7.01 12.06%
EPS 2.84 1.61 0.05 -0.44 0.37 1.77 1.09 17.29%
DPS 0.00 1.33 0.00 0.00 0.00 2.00 1.33 -
NAPS 0.1524 0.1512 0.1337 0.1284 0.1321 0.1697 0.1648 -1.29%
Adjusted Per Share Value based on latest NOSH - 167,931
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.70 5.46 2.19 1.39 2.43 3.21 1.82 20.94%
EPS 1.16 0.62 0.02 -0.15 0.13 0.46 0.28 26.71%
DPS 0.00 0.51 0.00 0.00 0.00 0.52 0.35 -
NAPS 0.0625 0.0578 0.0488 0.0441 0.0453 0.0441 0.0428 6.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.325 0.225 0.255 0.12 0.11 0.18 0.14 -
P/RPS 2.34 1.57 4.25 2.98 1.55 1.46 2.00 2.65%
P/EPS 11.44 13.95 478.13 -27.27 29.46 10.15 12.80 -1.85%
EY 8.74 7.17 0.21 -3.67 3.39 9.85 7.81 1.89%
DY 0.00 5.93 0.00 0.00 0.00 11.11 9.52 -
P/NAPS 2.13 1.49 1.91 0.93 0.83 1.06 0.85 16.53%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 18/11/14 15/11/13 26/11/12 18/11/11 24/11/10 30/11/09 -
Price 0.425 0.255 0.30 0.10 0.13 0.17 0.14 -
P/RPS 3.06 1.78 5.00 2.48 1.84 1.37 2.00 7.34%
P/EPS 14.96 15.81 562.50 -22.73 34.82 9.59 12.80 2.63%
EY 6.68 6.33 0.18 -4.40 2.87 10.43 7.81 -2.56%
DY 0.00 5.23 0.00 0.00 0.00 11.76 9.52 -
P/NAPS 2.79 1.69 2.24 0.78 0.98 1.00 0.85 21.89%

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