[SOLUTN] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -183.33%
YoY- -110.74%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 8,100 3,735 1,999 2,862 4,495 3,060 1,809 28.36%
PBT 1,189 196 -654 12 611 539 58 65.39%
Tax -469 -188 -10 -59 -195 -20 -8 97.03%
NP 720 8 -664 -47 416 519 50 55.94%
-
NP to SH 700 42 -487 -45 419 522 51 54.70%
-
Tax Rate 39.44% 95.92% - 491.67% 31.91% 3.71% 13.79% -
Total Cost 7,380 3,727 2,663 2,909 4,079 2,541 1,759 26.98%
-
Net Worth 27,852 28,077 21,562 19,815 21,546 20,981 20,540 5.20%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 1,842 - - - 1,269 1,273 637 19.35%
Div Payout % 263.16% - - - 303.03% 243.90% 1,250.00% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 27,852 28,077 21,562 19,815 21,546 20,981 20,540 5.20%
NOSH 184,210 210,000 167,931 150,000 126,969 127,317 127,500 6.32%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.89% 0.21% -33.22% -1.64% 9.25% 16.96% 2.76% -
ROE 2.51% 0.15% -2.26% -0.23% 1.94% 2.49% 0.25% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.40 1.78 1.19 1.91 3.54 2.40 1.42 20.73%
EPS 0.38 0.02 -0.29 -0.03 0.33 0.41 0.04 45.50%
DPS 1.00 0.00 0.00 0.00 1.00 1.00 0.50 12.24%
NAPS 0.1512 0.1337 0.1284 0.1321 0.1697 0.1648 0.1611 -1.05%
Adjusted Per Share Value based on latest NOSH - 150,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.81 0.83 0.45 0.64 1.00 0.68 0.40 28.59%
EPS 0.16 0.01 -0.11 -0.01 0.09 0.12 0.01 58.70%
DPS 0.41 0.00 0.00 0.00 0.28 0.28 0.14 19.60%
NAPS 0.0621 0.0626 0.0481 0.0442 0.048 0.0468 0.0458 5.20%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.225 0.255 0.12 0.11 0.18 0.14 0.15 -
P/RPS 5.12 14.34 10.08 5.77 5.08 5.82 10.57 -11.37%
P/EPS 59.21 1,275.00 -41.38 -366.67 54.55 34.15 375.00 -26.47%
EY 1.69 0.08 -2.42 -0.27 1.83 2.93 0.27 35.73%
DY 4.44 0.00 0.00 0.00 5.56 7.14 3.33 4.90%
P/NAPS 1.49 1.91 0.93 0.83 1.06 0.85 0.93 8.16%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 15/11/13 26/11/12 18/11/11 24/11/10 30/11/09 27/11/08 -
Price 0.255 0.30 0.10 0.13 0.17 0.14 0.15 -
P/RPS 5.80 16.87 8.40 6.81 4.80 5.82 10.57 -9.51%
P/EPS 67.11 1,500.00 -34.48 -433.33 51.52 34.15 375.00 -24.92%
EY 1.49 0.07 -2.90 -0.23 1.94 2.93 0.27 32.91%
DY 3.92 0.00 0.00 0.00 5.88 7.14 3.33 2.75%
P/NAPS 1.69 2.24 0.78 0.98 1.00 0.85 0.93 10.46%

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