[SOLUTN] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 56.38%
YoY- 151.21%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 36,784 26,370 40,812 14,716 8,003 9,600 17,914 12.72%
PBT 10,817 8,774 7,013 2,005 -2,633 337 2,712 25.90%
Tax -2,398 -2,526 -2,186 -809 61 -360 -1,022 15.25%
NP 8,419 6,248 4,827 1,196 -2,572 -23 1,690 30.65%
-
NP to SH 7,357 6,043 4,471 1,165 -2,275 81 1,697 27.66%
-
Tax Rate 22.17% 28.79% 31.17% 40.35% - 106.82% 37.68% -
Total Cost 28,365 20,122 35,985 13,520 10,575 9,623 16,224 9.74%
-
Net Worth 39,013 0 28,760 25,232 27,439 23,187 22,342 9.72%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - 2,513 -
Div Payout % - - - - - - 148.13% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 39,013 0 28,760 25,232 27,439 23,187 22,342 9.72%
NOSH 305,510 198,817 195,781 184,583 230,000 174,999 126,944 15.74%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 22.89% 23.69% 11.83% 8.13% -32.14% -0.24% 9.43% -
ROE 18.86% 0.00% 15.55% 4.62% -8.29% 0.35% 7.60% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.04 13.26 20.85 7.97 3.48 5.49 14.11 -2.60%
EPS 2.41 3.04 2.28 0.63 -0.99 0.05 1.34 10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
NAPS 0.1277 0.00 0.1469 0.1367 0.1193 0.1325 0.176 -5.20%
Adjusted Per Share Value based on latest NOSH - 184,583
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 7.57 5.43 8.40 3.03 1.65 1.98 3.69 12.71%
EPS 1.51 1.24 0.92 0.24 -0.47 0.02 0.35 27.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.52 -
NAPS 0.0803 0.00 0.0592 0.0519 0.0565 0.0477 0.046 9.72%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.32 0.34 0.28 0.325 0.145 0.13 0.23 -
P/RPS 2.66 2.56 1.34 4.08 4.17 2.37 1.63 8.49%
P/EPS 13.29 11.19 12.26 51.49 -14.66 280.86 17.21 -4.21%
EY 7.53 8.94 8.16 1.94 -6.82 0.36 5.81 4.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.61 -
P/NAPS 2.51 0.00 1.91 2.38 1.22 0.98 1.31 11.43%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/06/17 25/05/16 28/05/15 29/05/14 22/05/13 17/05/12 20/05/11 -
Price 0.31 0.44 0.32 0.15 0.25 0.12 0.17 -
P/RPS 2.57 3.32 1.54 1.88 7.18 2.19 1.20 13.52%
P/EPS 12.87 14.48 14.01 23.77 -25.27 259.26 12.72 0.19%
EY 7.77 6.91 7.14 4.21 -3.96 0.39 7.86 -0.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.65 -
P/NAPS 2.43 0.00 2.18 1.10 2.10 0.91 0.97 16.52%

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