[SOLUTN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -136.57%
YoY- -112.5%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 14,813 11,802 4,245 3,052 5,997 7,217 3,572 26.73%
PBT 4,387 2,092 146 -27 763 1,490 548 41.41%
Tax -1,415 -515 -97 -61 -255 -234 -38 82.68%
NP 2,972 1,577 49 -88 508 1,256 510 34.12%
-
NP to SH 2,773 1,547 30 -64 512 1,260 512 32.50%
-
Tax Rate 32.25% 24.62% 66.44% - 33.42% 15.70% 6.93% -
Total Cost 11,841 10,225 4,196 3,140 5,489 5,961 3,062 25.27%
-
Net Worth 30,424 26,597 19,320 22,959 22,596 22,226 20,055 7.18%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,966 - - - - 630 - -
Div Payout % 70.92% - - - - 50.00% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 30,424 26,597 19,320 22,959 22,596 22,226 20,055 7.18%
NOSH 196,666 186,385 150,000 174,999 170,666 126,000 124,878 7.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 20.06% 13.36% 1.15% -2.88% 8.47% 17.40% 14.28% -
ROE 9.11% 5.82% 0.16% -0.28% 2.27% 5.67% 2.55% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.53 6.33 2.83 1.74 3.51 5.73 2.86 17.50%
EPS 1.41 0.83 0.02 0.00 0.30 1.00 0.41 22.84%
DPS 1.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1547 0.1427 0.1288 0.1312 0.1324 0.1764 0.1606 -0.62%
Adjusted Per Share Value based on latest NOSH - 174,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.30 2.63 0.95 0.68 1.34 1.61 0.80 26.62%
EPS 0.62 0.34 0.01 -0.01 0.11 0.28 0.11 33.38%
DPS 0.44 0.00 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.0678 0.0593 0.0431 0.0512 0.0504 0.0495 0.0447 7.18%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.30 0.145 0.26 0.11 0.15 0.19 0.15 -
P/RPS 3.98 2.29 9.19 6.31 4.27 3.32 5.24 -4.47%
P/EPS 21.28 17.47 1,300.00 -300.78 50.00 19.00 36.59 -8.63%
EY 4.70 5.72 0.08 -0.33 2.00 5.26 2.73 9.47%
DY 3.33 0.00 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 1.94 1.02 2.02 0.84 1.13 1.08 0.93 13.03%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 20/08/14 15/08/13 27/08/12 19/08/11 25/08/10 28/08/09 -
Price 0.31 0.19 0.27 0.13 0.12 0.16 0.15 -
P/RPS 4.12 3.00 9.54 7.45 3.42 2.79 5.24 -3.92%
P/EPS 21.99 22.89 1,350.00 -355.47 40.00 16.00 36.59 -8.13%
EY 4.55 4.37 0.07 -0.28 2.50 6.25 2.73 8.88%
DY 3.23 0.00 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 2.00 1.33 2.10 0.99 0.91 0.91 0.93 13.60%

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