[SOLUTN] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 22.2%
YoY- 391.41%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 24,153 35,361 29,073 35,897 12,651 7,861 11,274 13.52%
PBT 9,799 10,864 8,450 5,398 1,428 -2,214 779 52.44%
Tax -1,382 -2,919 -2,720 -1,535 -659 0 -512 17.97%
NP 8,417 7,945 5,730 3,863 769 -2,214 267 77.64%
-
NP to SH 8,006 7,652 5,415 3,661 745 -2,118 394 65.11%
-
Tax Rate 14.10% 26.87% 32.19% 28.44% 46.15% - 65.73% -
Total Cost 15,736 27,416 23,343 32,034 11,882 10,075 11,007 6.13%
-
Net Worth 42,492 30,478 31,584 26,788 25,013 20,180 22,560 11.11%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 1,995 - - - - -
Div Payout % - - 36.85% - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 42,492 30,478 31,584 26,788 25,013 20,180 22,560 11.11%
NOSH 306,454 249,417 199,523 195,824 186,249 169,440 171,304 10.16%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 34.85% 22.47% 19.71% 10.76% 6.08% -28.16% 2.37% -
ROE 18.84% 25.11% 17.14% 13.67% 2.98% -10.50% 1.75% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.89 14.18 14.57 18.33 6.79 4.64 6.58 3.06%
EPS 2.62 2.53 2.74 1.86 0.40 -1.25 0.23 49.94%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1222 0.1583 0.1368 0.1343 0.1191 0.1317 0.87%
Adjusted Per Share Value based on latest NOSH - 196,455
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.38 7.88 6.48 8.00 2.82 1.75 2.51 13.53%
EPS 1.78 1.71 1.21 0.82 0.17 -0.47 0.09 64.37%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.0947 0.0679 0.0704 0.0597 0.0558 0.045 0.0503 11.11%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.225 0.305 0.41 0.21 0.345 0.10 0.13 -
P/RPS 2.85 2.15 2.81 1.15 5.08 2.16 1.98 6.25%
P/EPS 8.60 9.94 15.11 11.23 86.25 -8.00 56.52 -26.91%
EY 11.62 10.06 6.62 8.90 1.16 -12.50 1.77 36.79%
DY 0.00 0.00 2.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.50 2.59 1.54 2.57 0.84 0.99 8.54%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 23/02/17 29/02/16 27/02/15 25/02/14 28/02/13 21/02/12 -
Price 0.215 0.34 0.365 0.275 0.335 0.09 0.14 -
P/RPS 2.73 2.40 2.50 1.50 4.93 1.94 2.13 4.21%
P/EPS 8.22 11.08 13.45 14.71 83.75 -7.20 60.87 -28.35%
EY 12.16 9.02 7.44 6.80 1.19 -13.89 1.64 39.59%
DY 0.00 0.00 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.78 2.31 2.01 2.49 0.76 1.06 6.53%

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