[SOLUTN] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -69.57%
YoY- 102.95%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 9,676 5,838 7,742 2,250 1,464 2,736 3,780 16.94%
PBT 2,693 2,172 1,492 123 -252 94 672 26.00%
Tax -610 -614 -365 -97 0 -43 -164 24.44%
NP 2,083 1,558 1,127 26 -252 51 508 26.48%
-
NP to SH 2,036 1,520 1,104 7 -237 54 510 25.92%
-
Tax Rate 22.65% 28.27% 24.46% 78.86% - 45.74% 24.40% -
Total Cost 7,593 4,280 6,615 2,224 1,716 2,685 3,272 15.04%
-
Net Worth 35,490 30,538 26,256 29,624 22,959 23,832 22,491 7.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 1,974 - - - - - -
Div Payout % - 129.87% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 35,490 30,538 26,256 29,624 22,959 23,832 22,491 7.89%
NOSH 199,607 197,402 183,999 230,000 174,999 180,000 127,499 7.74%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.53% 26.69% 14.56% 1.16% -17.21% 1.86% 13.44% -
ROE 5.74% 4.98% 4.20% 0.02% -1.03% 0.23% 2.27% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.85 2.96 4.21 0.98 0.84 1.52 2.96 8.56%
EPS 1.02 0.77 0.60 0.00 0.00 0.03 0.40 16.86%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1778 0.1547 0.1427 0.1288 0.1312 0.1324 0.1764 0.13%
Adjusted Per Share Value based on latest NOSH - 230,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.99 1.20 1.59 0.46 0.30 0.56 0.78 16.87%
EPS 0.42 0.31 0.23 0.00 -0.05 0.01 0.10 26.99%
DPS 0.00 0.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0628 0.054 0.061 0.0472 0.049 0.0463 7.87%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.265 0.30 0.145 0.26 0.11 0.15 0.19 -
P/RPS 5.47 10.14 3.45 26.58 13.15 9.87 6.41 -2.60%
P/EPS 25.98 38.96 24.17 8,542.86 -81.22 500.00 47.50 -9.55%
EY 3.85 2.57 4.14 0.01 -1.23 0.20 2.11 10.53%
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.94 1.02 2.02 0.84 1.13 1.08 5.50%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 27/08/15 20/08/14 15/08/13 27/08/12 19/08/11 25/08/10 -
Price 0.24 0.31 0.19 0.27 0.13 0.12 0.16 -
P/RPS 4.95 10.48 4.52 27.60 15.54 7.89 5.40 -1.43%
P/EPS 23.53 40.26 31.67 8,871.43 -95.99 400.00 40.00 -8.45%
EY 4.25 2.48 3.16 0.01 -1.04 0.25 2.50 9.23%
DY 0.00 3.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 2.00 1.33 2.10 0.99 0.91 0.91 6.78%

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