[SOLUTN] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 500.0%
YoY- 108.62%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,162 5,962 8,100 3,735 1,999 2,862 4,495 14.54%
PBT 3,003 2,115 1,189 196 -654 12 611 30.36%
Tax -740 -569 -469 -188 -10 -59 -195 24.86%
NP 2,263 1,546 720 8 -664 -47 416 32.58%
-
NP to SH 2,083 1,473 700 42 -487 -45 419 30.60%
-
Tax Rate 24.64% 26.90% 39.44% 95.92% - 491.67% 31.91% -
Total Cost 7,899 4,416 7,380 3,727 2,663 2,909 4,079 11.63%
-
Net Worth 37,141 30,335 27,852 28,077 21,562 19,815 21,546 9.49%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,933 - 1,842 - - - 1,269 14.97%
Div Payout % 140.85% - 263.16% - - - 303.03% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 37,141 30,335 27,852 28,077 21,562 19,815 21,546 9.49%
NOSH 293,380 199,054 184,210 210,000 167,931 150,000 126,969 14.96%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.27% 25.93% 8.89% 0.21% -33.22% -1.64% 9.25% -
ROE 5.61% 4.86% 2.51% 0.15% -2.26% -0.23% 1.94% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.46 3.00 4.40 1.78 1.19 1.91 3.54 -0.37%
EPS 0.71 0.74 0.38 0.02 -0.29 -0.03 0.33 13.60%
DPS 1.00 0.00 1.00 0.00 0.00 0.00 1.00 0.00%
NAPS 0.1266 0.1524 0.1512 0.1337 0.1284 0.1321 0.1697 -4.76%
Adjusted Per Share Value based on latest NOSH - 210,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.27 1.33 1.81 0.83 0.45 0.64 1.00 14.62%
EPS 0.46 0.33 0.16 0.01 -0.11 -0.01 0.09 31.21%
DPS 0.65 0.00 0.41 0.00 0.00 0.00 0.28 15.05%
NAPS 0.0828 0.0676 0.0621 0.0626 0.0481 0.0442 0.048 9.50%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.24 0.325 0.225 0.255 0.12 0.11 0.18 -
P/RPS 6.93 10.85 5.12 14.34 10.08 5.77 5.08 5.30%
P/EPS 33.80 43.92 59.21 1,275.00 -41.38 -366.67 54.55 -7.66%
EY 2.96 2.28 1.69 0.08 -2.42 -0.27 1.83 8.33%
DY 4.17 0.00 4.44 0.00 0.00 0.00 5.56 -4.67%
P/NAPS 1.90 2.13 1.49 1.91 0.93 0.83 1.06 10.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 19/11/15 18/11/14 15/11/13 26/11/12 18/11/11 24/11/10 -
Price 0.31 0.425 0.255 0.30 0.10 0.13 0.17 -
P/RPS 8.95 14.19 5.80 16.87 8.40 6.81 4.80 10.93%
P/EPS 43.66 57.43 67.11 1,500.00 -34.48 -433.33 51.52 -2.71%
EY 2.29 1.74 1.49 0.07 -2.90 -0.23 1.94 2.80%
DY 3.23 0.00 3.92 0.00 0.00 0.00 5.88 -9.49%
P/NAPS 2.45 2.79 1.69 2.24 0.78 0.98 1.00 16.09%

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