[SOLUTN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 77.66%
YoY- -61.71%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 35,900 16,240 7,980 6,352 13,040 13,748 5,452 36.88%
PBT 8,860 2,400 92 908 2,672 3,272 912 46.04%
Tax -3,204 -600 0 -244 -848 -280 -100 78.16%
NP 5,656 1,800 92 664 1,824 2,992 812 38.17%
-
NP to SH 5,012 1,772 92 700 1,828 3,000 816 35.30%
-
Tax Rate 36.16% 25.00% 0.00% 26.87% 31.74% 8.56% 10.96% -
Total Cost 30,244 14,440 7,888 5,688 11,216 10,756 4,640 36.65%
-
Net Worth 28,760 25,232 27,439 23,187 22,342 22,538 20,170 6.08%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 50 - -
Div Payout % - - - - - 1.69% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 28,760 25,232 27,439 23,187 22,342 22,538 20,170 6.08%
NOSH 195,781 184,583 230,000 174,999 126,944 127,118 127,500 7.40%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.75% 11.08% 1.15% 10.45% 13.99% 21.76% 14.89% -
ROE 17.43% 7.02% 0.34% 3.02% 8.18% 13.31% 4.05% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 18.34 8.80 3.47 3.63 10.27 10.82 4.28 27.43%
EPS 2.56 0.96 0.04 0.40 1.44 2.36 0.64 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.1469 0.1367 0.1193 0.1325 0.176 0.1773 0.1582 -1.22%
Adjusted Per Share Value based on latest NOSH - 174,999
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.39 3.34 1.64 1.31 2.68 2.83 1.12 36.93%
EPS 1.03 0.36 0.02 0.14 0.38 0.62 0.17 35.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.0592 0.0519 0.0565 0.0477 0.046 0.0464 0.0415 6.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.28 0.325 0.145 0.13 0.23 0.20 0.10 -
P/RPS 1.53 3.69 4.18 3.58 2.24 1.85 2.34 -6.83%
P/EPS 10.94 33.85 362.50 32.50 15.97 8.47 15.63 -5.77%
EY 9.14 2.95 0.28 3.08 6.26 11.80 6.40 6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
P/NAPS 1.91 2.38 1.22 0.98 1.31 1.13 0.63 20.29%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 22/05/13 17/05/12 20/05/11 20/05/10 21/05/09 -
Price 0.32 0.15 0.25 0.12 0.17 0.18 0.15 -
P/RPS 1.75 1.70 7.21 3.31 1.65 1.66 3.51 -10.94%
P/EPS 12.50 15.63 625.00 30.00 11.81 7.63 23.44 -9.94%
EY 8.00 6.40 0.16 3.33 8.47 13.11 4.27 11.02%
DY 0.00 0.00 0.00 0.00 0.00 0.22 0.00 -
P/NAPS 2.18 1.10 2.10 0.91 0.97 1.02 0.95 14.84%

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