[SOLUTN] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -26.87%
YoY- -68.14%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 20,208 8,789 8,328 16,870 16,735 8,789 17,165 2.75%
PBT 3,374 -2,258 -9 2,134 4,161 670 3,065 1.61%
Tax -1,077 -36 -317 -901 -275 -50 -97 49.33%
NP 2,297 -2,294 -326 1,233 3,886 620 2,968 -4.17%
-
NP to SH 2,262 -2,031 -210 1,241 3,895 624 2,967 -4.41%
-
Tax Rate 31.92% - - 42.22% 6.61% 7.46% 3.16% -
Total Cost 17,911 11,083 8,654 15,637 12,849 8,169 14,197 3.94%
-
Net Worth 26,256 29,624 22,959 23,832 22,491 20,610 20,087 4.56%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 2,513 2,551 1,257 632 -
Div Payout % - - - 202.55% 65.50% 201.52% 21.33% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 26,256 29,624 22,959 23,832 22,491 20,610 20,087 4.56%
NOSH 183,999 230,000 174,999 180,000 127,499 128,333 125,000 6.65%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.37% -26.10% -3.91% 7.31% 23.22% 7.05% 17.29% -
ROE 8.61% -6.86% -0.91% 5.21% 17.32% 3.03% 14.77% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.98 3.82 4.76 9.37 13.13 6.85 13.73 -3.65%
EPS 1.23 -0.88 -0.12 0.69 3.05 0.49 2.37 -10.35%
DPS 0.00 0.00 0.00 1.40 2.01 0.98 0.50 -
NAPS 0.1427 0.1288 0.1312 0.1324 0.1764 0.1606 0.1607 -1.95%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.16 1.81 1.71 3.47 3.44 1.81 3.53 2.77%
EPS 0.47 -0.42 -0.04 0.26 0.80 0.13 0.61 -4.25%
DPS 0.00 0.00 0.00 0.52 0.52 0.26 0.13 -
NAPS 0.054 0.061 0.0472 0.049 0.0463 0.0424 0.0413 4.56%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.145 0.26 0.11 0.15 0.19 0.15 0.16 -
P/RPS 1.32 6.80 2.31 1.60 1.45 2.19 1.17 2.02%
P/EPS 11.79 -29.44 -91.67 21.76 6.22 30.85 6.74 9.76%
EY 8.48 -3.40 -1.09 4.60 16.08 3.24 14.84 -8.90%
DY 0.00 0.00 0.00 9.31 10.58 6.53 3.13 -
P/NAPS 1.02 2.02 0.84 1.13 1.08 0.93 1.00 0.33%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 15/08/13 27/08/12 19/08/11 25/08/10 28/08/09 28/08/08 -
Price 0.19 0.27 0.13 0.12 0.16 0.15 0.16 -
P/RPS 1.73 7.07 2.73 1.28 1.22 2.19 1.17 6.73%
P/EPS 15.46 -30.58 -108.33 17.41 5.24 30.85 6.74 14.83%
EY 6.47 -3.27 -0.92 5.75 19.09 3.24 14.84 -12.91%
DY 0.00 0.00 0.00 11.64 12.56 6.53 3.13 -
P/NAPS 1.33 2.10 0.99 0.91 0.91 0.93 1.00 4.86%

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