[SOLUTN] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -359.26%
YoY- -116.92%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 38,908 20,208 8,789 8,328 16,870 16,735 8,789 28.12%
PBT 7,693 3,374 -2,258 -9 2,134 4,161 670 50.17%
Tax -2,435 -1,077 -36 -317 -901 -275 -50 91.04%
NP 5,258 2,297 -2,294 -326 1,233 3,886 620 42.78%
-
NP to SH 4,887 2,262 -2,031 -210 1,241 3,895 624 40.89%
-
Tax Rate 31.65% 31.92% - - 42.22% 6.61% 7.46% -
Total Cost 33,650 17,911 11,083 8,654 15,637 12,849 8,169 26.59%
-
Net Worth 30,538 26,256 29,624 22,959 23,832 22,491 20,610 6.76%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 2,513 2,551 1,257 -
Div Payout % - - - - 202.55% 65.50% 201.52% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 30,538 26,256 29,624 22,959 23,832 22,491 20,610 6.76%
NOSH 197,402 183,999 230,000 174,999 180,000 127,499 128,333 7.43%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.51% 11.37% -26.10% -3.91% 7.31% 23.22% 7.05% -
ROE 16.00% 8.61% -6.86% -0.91% 5.21% 17.32% 3.03% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.71 10.98 3.82 4.76 9.37 13.13 6.85 19.25%
EPS 2.48 1.23 -0.88 -0.12 0.69 3.05 0.49 31.01%
DPS 0.00 0.00 0.00 0.00 1.40 2.01 0.98 -
NAPS 0.1547 0.1427 0.1288 0.1312 0.1324 0.1764 0.1606 -0.62%
Adjusted Per Share Value based on latest NOSH - 174,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.01 4.16 1.81 1.71 3.47 3.44 1.81 28.11%
EPS 1.01 0.47 -0.42 -0.04 0.26 0.80 0.13 40.71%
DPS 0.00 0.00 0.00 0.00 0.52 0.52 0.26 -
NAPS 0.0628 0.054 0.061 0.0472 0.049 0.0463 0.0424 6.76%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.30 0.145 0.26 0.11 0.15 0.19 0.15 -
P/RPS 1.52 1.32 6.80 2.31 1.60 1.45 2.19 -5.90%
P/EPS 12.12 11.79 -29.44 -91.67 21.76 6.22 30.85 -14.41%
EY 8.25 8.48 -3.40 -1.09 4.60 16.08 3.24 16.84%
DY 0.00 0.00 0.00 0.00 9.31 10.58 6.53 -
P/NAPS 1.94 1.02 2.02 0.84 1.13 1.08 0.93 13.03%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 20/08/14 15/08/13 27/08/12 19/08/11 25/08/10 28/08/09 -
Price 0.31 0.19 0.27 0.13 0.12 0.16 0.15 -
P/RPS 1.57 1.73 7.07 2.73 1.28 1.22 2.19 -5.39%
P/EPS 12.52 15.46 -30.58 -108.33 17.41 5.24 30.85 -13.94%
EY 7.99 6.47 -3.27 -0.92 5.75 19.09 3.24 16.22%
DY 0.00 0.00 0.00 0.00 11.64 12.56 6.53 -
P/NAPS 2.00 1.33 2.10 0.99 0.91 0.91 0.93 13.60%

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