[SOLUTN] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 53.64%
YoY- 40.51%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 13,670 8,656 18,717 26,179 20,765 19,902 7,980 9.38%
PBT -98 -2,458 9,480 8,185 6,502 3,281 341 -
Tax 74 23 -1,231 -1,922 -1,984 -984 -285 -
NP -24 -2,435 8,249 6,263 4,518 2,297 56 -
-
NP to SH -156 -2,316 7,944 5,966 4,246 2,247 71 -
-
Tax Rate - - 12.99% 23.48% 30.51% 29.99% 83.58% -
Total Cost 13,694 11,091 10,468 19,916 16,247 17,605 7,924 9.54%
-
Net Worth 38,398 40,176 45,447 29,275 30,379 28,078 23,731 8.34%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - 2,312 - 1,857 - -
Div Payout % - - - 38.76% - 82.64% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 38,398 40,176 45,447 29,275 30,379 28,078 23,731 8.34%
NOSH 306,454 306,454 306,307 231,240 199,342 185,702 177,500 9.52%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -0.18% -28.13% 44.07% 23.92% 21.76% 11.54% 0.70% -
ROE -0.41% -5.76% 17.48% 20.38% 13.98% 8.00% 0.30% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.46 2.82 6.12 11.32 10.42 10.72 4.50 -0.14%
EPS -0.05 -0.76 2.60 2.58 2.13 1.21 0.04 -
DPS 0.00 0.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.1253 0.1311 0.1485 0.1266 0.1524 0.1512 0.1337 -1.07%
Adjusted Per Share Value based on latest NOSH - 293,380
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.81 1.78 3.85 5.39 4.27 4.10 1.64 9.38%
EPS -0.03 -0.48 1.63 1.23 0.87 0.46 0.01 -
DPS 0.00 0.00 0.00 0.48 0.00 0.38 0.00 -
NAPS 0.079 0.0827 0.0935 0.0602 0.0625 0.0578 0.0488 8.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.085 0.14 0.285 0.24 0.325 0.225 0.255 -
P/RPS 1.91 4.96 4.66 2.12 3.12 2.10 5.67 -16.57%
P/EPS -166.98 -18.52 10.98 9.30 15.26 18.60 637.50 -
EY -0.60 -5.40 9.11 10.75 6.55 5.38 0.16 -
DY 0.00 0.00 0.00 4.17 0.00 4.44 0.00 -
P/NAPS 0.68 1.07 1.92 1.90 2.13 1.49 1.91 -15.80%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 26/11/18 23/11/17 23/11/16 19/11/15 18/11/14 15/11/13 -
Price 0.105 0.11 0.275 0.31 0.425 0.255 0.30 -
P/RPS 2.35 3.89 4.50 2.74 4.08 2.38 6.67 -15.95%
P/EPS -206.27 -14.56 10.59 12.02 19.95 21.07 750.00 -
EY -0.48 -6.87 9.44 8.32 5.01 4.75 0.13 -
DY 0.00 0.00 0.00 3.23 0.00 3.92 0.00 -
P/NAPS 0.84 0.84 1.85 2.45 2.79 1.69 2.24 -15.07%

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