[SOLUTN] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 36.9%
YoY- 182.84%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 10,064 30,948 25,364 35,900 16,240 7,980 6,352 7.96%
PBT -5,000 9,308 9,964 8,860 2,400 92 908 -
Tax 0 0 -2,288 -3,204 -600 0 -244 -
NP -5,000 9,308 7,676 5,656 1,800 92 664 -
-
NP to SH -4,392 5,988 7,396 5,012 1,772 92 700 -
-
Tax Rate - 0.00% 22.96% 36.16% 25.00% 0.00% 26.87% -
Total Cost 15,064 21,640 17,688 30,244 14,440 7,888 5,688 17.61%
-
Net Worth 42,903 39,013 33,321 28,760 25,232 27,439 23,187 10.79%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 42,903 39,013 33,321 28,760 25,232 27,439 23,187 10.79%
NOSH 306,454 305,510 198,817 195,781 184,583 230,000 174,999 9.78%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -49.68% 30.08% 30.26% 15.75% 11.08% 1.15% 10.45% -
ROE -10.24% 15.35% 22.20% 17.43% 7.02% 0.34% 3.02% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.28 10.13 12.76 18.34 8.80 3.47 3.63 -1.67%
EPS -1.44 1.96 3.72 2.56 0.96 0.04 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1277 0.1676 0.1469 0.1367 0.1193 0.1325 0.92%
Adjusted Per Share Value based on latest NOSH - 195,781
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.24 6.90 5.65 8.00 3.62 1.78 1.42 7.88%
EPS -0.98 1.33 1.65 1.12 0.40 0.02 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.087 0.0743 0.0641 0.0562 0.0612 0.0517 10.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.165 0.32 0.34 0.28 0.325 0.145 0.13 -
P/RPS 5.02 3.16 2.67 1.53 3.69 4.18 3.58 5.79%
P/EPS -11.51 16.33 9.14 10.94 33.85 362.50 32.50 -
EY -8.69 6.13 10.94 9.14 2.95 0.28 3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 2.51 2.03 1.91 2.38 1.22 0.98 3.14%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 15/06/17 25/05/16 28/05/15 29/05/14 22/05/13 17/05/12 -
Price 0.165 0.31 0.44 0.32 0.15 0.25 0.12 -
P/RPS 5.02 3.06 3.45 1.75 1.70 7.21 3.31 7.18%
P/EPS -11.51 15.82 11.83 12.50 15.63 625.00 30.00 -
EY -8.69 6.32 8.45 8.00 6.40 0.16 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 2.43 2.63 2.18 1.10 2.10 0.91 4.42%

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