[SOLUTN] YoY TTM 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- 10.73%
YoY- -867.14%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 30,208 38,908 20,208 8,789 8,328 16,870 16,735 10.33%
PBT 9,295 7,693 3,374 -2,258 -9 2,134 4,161 14.31%
Tax -2,522 -2,435 -1,077 -36 -317 -901 -275 44.62%
NP 6,773 5,258 2,297 -2,294 -326 1,233 3,886 9.69%
-
NP to SH 6,559 4,887 2,262 -2,031 -210 1,241 3,895 9.06%
-
Tax Rate 27.13% 31.65% 31.92% - - 42.22% 6.61% -
Total Cost 23,435 33,650 17,911 11,083 8,654 15,637 12,849 10.52%
-
Net Worth 0 30,538 26,256 29,624 22,959 23,832 22,491 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 2,513 2,551 -
Div Payout % - - - - - 202.55% 65.50% -
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 0 30,538 26,256 29,624 22,959 23,832 22,491 -
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 22.42% 13.51% 11.37% -26.10% -3.91% 7.31% 23.22% -
ROE 0.00% 16.00% 8.61% -6.86% -0.91% 5.21% 17.32% -
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 15.13 19.71 10.98 3.82 4.76 9.37 13.13 2.38%
EPS 3.29 2.48 1.23 -0.88 -0.12 0.69 3.05 1.26%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 2.01 -
NAPS 0.00 0.1547 0.1427 0.1288 0.1312 0.1324 0.1764 -
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 6.73 8.67 4.50 1.96 1.86 3.76 3.73 10.32%
EPS 1.46 1.09 0.50 -0.45 -0.05 0.28 0.87 9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.56 0.57 -
NAPS 0.00 0.0681 0.0585 0.066 0.0512 0.0531 0.0501 -
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 1.75 1.52 1.32 6.80 2.31 1.60 1.45 3.18%
P/EPS 8.06 12.12 11.79 -29.44 -91.67 21.76 6.22 4.40%
EY 12.40 8.25 8.48 -3.40 -1.09 4.60 16.08 -4.23%
DY 0.00 0.00 0.00 0.00 0.00 9.31 10.58 -
P/NAPS 0.00 1.94 1.02 2.02 0.84 1.13 1.08 -
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 1.59 1.57 1.73 7.07 2.73 1.28 1.22 4.50%
P/EPS 7.30 12.52 15.46 -30.58 -108.33 17.41 5.24 5.67%
EY 13.69 7.99 6.47 -3.27 -0.92 5.75 19.09 -5.38%
DY 0.00 0.00 0.00 0.00 0.00 11.64 12.56 -
P/NAPS 0.00 2.00 1.33 2.10 0.99 0.91 0.91 -

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