[SOLUTN] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 9.3%
YoY- 116.05%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 16,928 32,170 30,208 38,908 20,208 8,789 8,328 12.54%
PBT -779 14,386 9,295 7,693 3,374 -2,258 -9 110.24%
Tax -536 -2,634 -2,522 -2,435 -1,077 -36 -317 9.14%
NP -1,315 11,752 6,773 5,258 2,297 -2,294 -326 26.15%
-
NP to SH -1,242 11,206 6,559 4,887 2,262 -2,031 -210 34.45%
-
Tax Rate - 18.31% 27.13% 31.65% 31.92% - - -
Total Cost 18,243 20,418 23,435 33,650 17,911 11,083 8,654 13.22%
-
Net Worth 40,635 45,026 0 30,538 26,256 29,624 22,959 9.97%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 2,933 - - - - - -
Div Payout % - 26.18% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 40,635 45,026 0 30,538 26,256 29,624 22,959 9.97%
NOSH 306,454 306,510 199,607 197,402 183,999 230,000 174,999 9.78%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -7.77% 36.53% 22.42% 13.51% 11.37% -26.10% -3.91% -
ROE -3.06% 24.89% 0.00% 16.00% 8.61% -6.86% -0.91% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.52 10.50 15.13 19.71 10.98 3.82 4.76 2.49%
EPS -0.41 3.66 3.29 2.48 1.23 -0.88 -0.12 22.71%
DPS 0.00 0.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.1469 0.00 0.1547 0.1427 0.1288 0.1312 0.17%
Adjusted Per Share Value based on latest NOSH - 197,402
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.77 7.17 6.73 8.67 4.50 1.96 1.86 12.49%
EPS -0.28 2.50 1.46 1.09 0.50 -0.45 -0.05 33.24%
DPS 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0906 0.1004 0.00 0.0681 0.0585 0.066 0.0512 9.97%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.14 0.31 0.265 0.30 0.145 0.26 0.11 -
P/RPS 2.53 2.95 1.75 1.52 1.32 6.80 2.31 1.52%
P/EPS -34.54 8.48 8.06 12.12 11.79 -29.44 -91.67 -15.00%
EY -2.89 11.79 12.40 8.25 8.48 -3.40 -1.09 17.63%
DY 0.00 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 2.11 0.00 1.94 1.02 2.02 0.84 3.95%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 24/08/16 27/08/15 20/08/14 15/08/13 27/08/12 -
Price 0.16 0.31 0.24 0.31 0.19 0.27 0.13 -
P/RPS 2.90 2.95 1.59 1.57 1.73 7.07 2.73 1.01%
P/EPS -39.48 8.48 7.30 12.52 15.46 -30.58 -108.33 -15.47%
EY -2.53 11.79 13.69 7.99 6.47 -3.27 -0.92 18.35%
DY 0.00 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 2.11 0.00 2.00 1.33 2.10 0.99 3.39%

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