[SOLUTN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 104.34%
YoY- -86.86%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 25,364 35,900 16,240 7,980 6,352 13,040 13,748 10.73%
PBT 9,964 8,860 2,400 92 908 2,672 3,272 20.37%
Tax -2,288 -3,204 -600 0 -244 -848 -280 41.87%
NP 7,676 5,656 1,800 92 664 1,824 2,992 16.98%
-
NP to SH 7,396 5,012 1,772 92 700 1,828 3,000 16.21%
-
Tax Rate 22.96% 36.16% 25.00% 0.00% 26.87% 31.74% 8.56% -
Total Cost 17,688 30,244 14,440 7,888 5,688 11,216 10,756 8.63%
-
Net Worth 33,321 28,760 25,232 27,439 23,187 22,342 22,538 6.72%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 50 -
Div Payout % - - - - - - 1.69% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 33,321 28,760 25,232 27,439 23,187 22,342 22,538 6.72%
NOSH 198,817 195,781 184,583 230,000 174,999 126,944 127,118 7.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 30.26% 15.75% 11.08% 1.15% 10.45% 13.99% 21.76% -
ROE 22.20% 17.43% 7.02% 0.34% 3.02% 8.18% 13.31% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.76 18.34 8.80 3.47 3.63 10.27 10.82 2.78%
EPS 3.72 2.56 0.96 0.04 0.40 1.44 2.36 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 0.1676 0.1469 0.1367 0.1193 0.1325 0.176 0.1773 -0.93%
Adjusted Per Share Value based on latest NOSH - 230,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.22 7.39 3.34 1.64 1.31 2.68 2.83 10.73%
EPS 1.52 1.03 0.36 0.02 0.14 0.38 0.62 16.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.0686 0.0592 0.0519 0.0565 0.0477 0.046 0.0464 6.72%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.34 0.28 0.325 0.145 0.13 0.23 0.20 -
P/RPS 2.67 1.53 3.69 4.18 3.58 2.24 1.85 6.29%
P/EPS 9.14 10.94 33.85 362.50 32.50 15.97 8.47 1.27%
EY 10.94 9.14 2.95 0.28 3.08 6.26 11.80 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
P/NAPS 2.03 1.91 2.38 1.22 0.98 1.31 1.13 10.24%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 28/05/15 29/05/14 22/05/13 17/05/12 20/05/11 20/05/10 -
Price 0.44 0.32 0.15 0.25 0.12 0.17 0.18 -
P/RPS 3.45 1.75 1.70 7.21 3.31 1.65 1.66 12.95%
P/EPS 11.83 12.50 15.63 625.00 30.00 11.81 7.63 7.57%
EY 8.45 8.00 6.40 0.16 3.33 8.47 13.11 -7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
P/NAPS 2.63 2.18 1.10 2.10 0.91 0.97 1.02 17.08%

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