[SOLUTN] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -210.48%
YoY- -183.91%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 36,770 24,573 10,525 7,465 15,237 18,170 10,040 24.14%
PBT 8,619 4,367 -1,408 -675 1,535 4,233 1,151 39.85%
Tax -2,535 -1,358 -214 -268 -765 -450 -62 85.55%
NP 6,084 3,009 -1,622 -943 770 3,783 1,089 33.18%
-
NP to SH 5,660 2,920 -1,502 -652 777 3,792 1,095 31.47%
-
Tax Rate 29.41% 31.10% - - 49.84% 10.63% 5.39% -
Total Cost 30,686 21,564 12,147 8,408 14,467 14,387 8,951 22.78%
-
Net Worth 30,335 27,852 28,077 21,562 19,815 21,546 20,981 6.33%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 1,842 - - 1,244 2,547 619 -
Div Payout % - 63.09% - - 160.10% 67.19% 56.62% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 30,335 27,852 28,077 21,562 19,815 21,546 20,981 6.33%
NOSH 199,054 184,210 210,000 167,931 150,000 126,969 127,317 7.72%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.55% 12.25% -15.41% -12.63% 5.05% 20.82% 10.85% -
ROE 18.66% 10.48% -5.35% -3.02% 3.92% 17.60% 5.22% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.47 13.34 5.01 4.45 10.16 14.31 7.89 15.22%
EPS 2.84 1.59 -0.72 -0.39 0.52 2.99 0.86 22.01%
DPS 0.00 1.00 0.00 0.00 0.83 2.01 0.49 -
NAPS 0.1524 0.1512 0.1337 0.1284 0.1321 0.1697 0.1648 -1.29%
Adjusted Per Share Value based on latest NOSH - 167,931
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.20 5.48 2.35 1.66 3.40 4.05 2.24 24.13%
EPS 1.26 0.65 -0.33 -0.15 0.17 0.85 0.24 31.81%
DPS 0.00 0.41 0.00 0.00 0.28 0.57 0.14 -
NAPS 0.0676 0.0621 0.0626 0.0481 0.0442 0.048 0.0468 6.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.325 0.225 0.255 0.12 0.11 0.18 0.14 -
P/RPS 1.76 1.69 5.09 2.70 1.08 1.26 1.78 -0.18%
P/EPS 11.43 14.19 -35.65 -30.91 21.24 6.03 16.28 -5.72%
EY 8.75 7.05 -2.80 -3.24 4.71 16.59 6.14 6.07%
DY 0.00 4.44 0.00 0.00 7.54 11.17 3.48 -
P/NAPS 2.13 1.49 1.91 0.93 0.83 1.06 0.85 16.53%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 18/11/14 15/11/13 26/11/12 18/11/11 24/11/10 30/11/09 -
Price 0.425 0.255 0.30 0.10 0.13 0.17 0.14 -
P/RPS 2.30 1.91 5.99 2.25 1.28 1.19 1.78 4.36%
P/EPS 14.95 16.09 -41.94 -25.76 25.10 5.69 16.28 -1.40%
EY 6.69 6.22 -2.38 -3.88 3.98 17.57 6.14 1.43%
DY 0.00 3.92 0.00 0.00 6.38 11.82 3.48 -
P/NAPS 2.79 1.69 2.24 0.78 0.98 1.00 0.85 21.89%

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