[SOLUTN] QoQ Annualized Quarter 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- -34.78%
YoY- 146.88%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 16,240 12,651 10,640 8,490 7,980 7,861 6,734 79.93%
PBT 2,400 1,428 454 292 92 -2,214 -908 -
Tax -600 -659 -380 -194 0 0 -94 244.48%
NP 1,800 769 74 98 92 -2,214 -1,002 -
-
NP to SH 1,772 745 94 60 92 -2,118 -734 -
-
Tax Rate 25.00% 46.15% 83.70% 66.44% 0.00% - - -
Total Cost 14,440 11,882 10,565 8,392 7,888 10,075 7,737 51.64%
-
Net Worth 25,232 25,013 23,731 19,320 27,439 20,180 21,438 11.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 25,232 25,013 23,731 19,320 27,439 20,180 21,438 11.48%
NOSH 184,583 186,249 177,498 150,000 230,000 169,440 166,969 6.92%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.08% 6.08% 0.70% 1.15% 1.15% -28.16% -14.89% -
ROE 7.02% 2.98% 0.40% 0.31% 0.34% -10.50% -3.43% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.80 6.79 5.99 5.66 3.47 4.64 4.03 68.39%
EPS 0.96 0.40 0.05 0.04 0.04 -1.25 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1367 0.1343 0.1337 0.1288 0.1193 0.1191 0.1284 4.26%
Adjusted Per Share Value based on latest NOSH - 230,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.34 2.60 2.19 1.75 1.64 1.62 1.39 79.49%
EPS 0.36 0.15 0.02 0.01 0.02 -0.44 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0515 0.0488 0.0398 0.0565 0.0415 0.0441 11.47%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.325 0.345 0.255 0.26 0.145 0.10 0.12 -
P/RPS 3.69 5.08 4.25 4.59 4.18 2.16 2.98 15.32%
P/EPS 33.85 86.25 478.13 650.00 362.50 -8.00 -27.27 -
EY 2.95 1.16 0.21 0.15 0.28 -12.50 -3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.57 1.91 2.02 1.22 0.84 0.93 87.20%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 15/11/13 15/08/13 22/05/13 28/02/13 26/11/12 -
Price 0.15 0.335 0.30 0.27 0.25 0.09 0.10 -
P/RPS 1.70 4.93 5.00 4.77 7.21 1.94 2.48 -22.27%
P/EPS 15.63 83.75 562.50 675.00 625.00 -7.20 -22.73 -
EY 6.40 1.19 0.18 0.15 0.16 -13.89 -4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 2.49 2.24 2.10 2.10 0.76 0.78 25.78%

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