[SOLUTN] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -9.91%
YoY- -39.07%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 16,240 7,980 6,352 13,040 13,748 5,452 17,408 -1.15%
PBT 2,400 92 908 2,672 3,272 912 2,816 -2.62%
Tax -600 0 -244 -848 -280 -100 -72 42.36%
NP 1,800 92 664 1,824 2,992 812 2,744 -6.78%
-
NP to SH 1,772 92 700 1,828 3,000 816 2,744 -7.02%
-
Tax Rate 25.00% 0.00% 26.87% 31.74% 8.56% 10.96% 2.56% -
Total Cost 14,440 7,888 5,688 11,216 10,756 4,640 14,664 -0.25%
-
Net Worth 25,232 27,439 23,187 22,342 22,538 20,170 20,198 3.77%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - 50 - - -
Div Payout % - - - - 1.69% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 25,232 27,439 23,187 22,342 22,538 20,170 20,198 3.77%
NOSH 184,583 230,000 174,999 126,944 127,118 127,500 127,037 6.42%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.08% 1.15% 10.45% 13.99% 21.76% 14.89% 15.76% -
ROE 7.02% 0.34% 3.02% 8.18% 13.31% 4.05% 13.58% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.80 3.47 3.63 10.27 10.82 4.28 13.70 -7.10%
EPS 0.96 0.04 0.40 1.44 2.36 0.64 2.16 -12.63%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.1367 0.1193 0.1325 0.176 0.1773 0.1582 0.159 -2.48%
Adjusted Per Share Value based on latest NOSH - 126,944
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.34 1.64 1.31 2.68 2.83 1.12 3.58 -1.14%
EPS 0.36 0.02 0.14 0.38 0.62 0.17 0.56 -7.09%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0519 0.0565 0.0477 0.046 0.0464 0.0415 0.0416 3.75%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.325 0.145 0.13 0.23 0.20 0.10 0.18 -
P/RPS 3.69 4.18 3.58 2.24 1.85 2.34 1.31 18.82%
P/EPS 33.85 362.50 32.50 15.97 8.47 15.63 8.33 26.31%
EY 2.95 0.28 3.08 6.26 11.80 6.40 12.00 -20.84%
DY 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
P/NAPS 2.38 1.22 0.98 1.31 1.13 0.63 1.13 13.21%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 22/05/13 17/05/12 20/05/11 20/05/10 21/05/09 28/05/08 -
Price 0.15 0.25 0.12 0.17 0.18 0.15 0.17 -
P/RPS 1.70 7.21 3.31 1.65 1.66 3.51 1.24 5.39%
P/EPS 15.63 625.00 30.00 11.81 7.63 23.44 7.87 12.10%
EY 6.40 0.16 3.33 8.47 13.11 4.27 12.71 -10.80%
DY 0.00 0.00 0.00 0.00 0.22 0.00 0.00 -
P/NAPS 1.10 2.10 0.91 0.97 1.02 0.95 1.07 0.46%

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