[SOLUTN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -7.16%
YoY- -2908.64%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 26,370 40,812 14,716 8,003 9,600 17,914 15,164 9.65%
PBT 8,774 7,013 2,005 -2,633 337 2,712 3,809 14.90%
Tax -2,526 -2,186 -809 61 -360 -1,022 -124 65.18%
NP 6,248 4,827 1,196 -2,572 -23 1,690 3,685 9.18%
-
NP to SH 6,043 4,471 1,165 -2,275 81 1,697 3,693 8.54%
-
Tax Rate 28.79% 31.17% 40.35% - 106.82% 37.68% 3.26% -
Total Cost 20,122 35,985 13,520 10,575 9,623 16,224 11,479 9.79%
-
Net Worth 0 28,760 25,232 27,439 23,187 22,342 22,538 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 2,513 2,551 -
Div Payout % - - - - - 148.13% 69.08% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 0 28,760 25,232 27,439 23,187 22,342 22,538 -
NOSH 198,817 195,781 184,583 230,000 174,999 126,944 127,118 7.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 23.69% 11.83% 8.13% -32.14% -0.24% 9.43% 24.30% -
ROE 0.00% 15.55% 4.62% -8.29% 0.35% 7.60% 16.39% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.26 20.85 7.97 3.48 5.49 14.11 11.93 1.77%
EPS 3.04 2.28 0.63 -0.99 0.05 1.34 2.91 0.73%
DPS 0.00 0.00 0.00 0.00 0.00 1.98 2.01 -
NAPS 0.00 0.1469 0.1367 0.1193 0.1325 0.176 0.1773 -
Adjusted Per Share Value based on latest NOSH - 230,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.88 9.10 3.28 1.78 2.14 3.99 3.38 9.65%
EPS 1.35 1.00 0.26 -0.51 0.02 0.38 0.82 8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.56 0.57 -
NAPS 0.00 0.0641 0.0562 0.0612 0.0517 0.0498 0.0502 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.34 0.28 0.325 0.145 0.13 0.23 0.20 -
P/RPS 2.56 1.34 4.08 4.17 2.37 1.63 1.68 7.26%
P/EPS 11.19 12.26 51.49 -14.66 280.86 17.21 6.88 8.43%
EY 8.94 8.16 1.94 -6.82 0.36 5.81 14.53 -7.76%
DY 0.00 0.00 0.00 0.00 0.00 8.61 10.05 -
P/NAPS 0.00 1.91 2.38 1.22 0.98 1.31 1.13 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 28/05/15 29/05/14 22/05/13 17/05/12 20/05/11 20/05/10 -
Price 0.44 0.32 0.15 0.25 0.12 0.17 0.18 -
P/RPS 3.32 1.54 1.88 7.18 2.19 1.20 1.51 14.01%
P/EPS 14.48 14.01 23.77 -25.27 259.26 12.72 6.20 15.17%
EY 6.91 7.14 4.21 -3.96 0.39 7.86 16.14 -13.17%
DY 0.00 0.00 0.00 0.00 0.00 11.65 11.17 -
P/NAPS 0.00 2.18 1.10 2.10 0.91 0.97 1.02 -

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