[SOLUTN] QoQ Annualized Quarter 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- -473.96%
YoY- -217.99%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 8,490 7,980 7,861 6,734 6,104 6,352 11,274 -17.24%
PBT 292 92 -2,214 -908 -54 908 779 -48.04%
Tax -194 0 0 -94 -122 -244 -512 -47.66%
NP 98 92 -2,214 -1,002 -176 664 267 -48.76%
-
NP to SH 60 92 -2,118 -734 -128 700 394 -71.51%
-
Tax Rate 66.44% 0.00% - - - 26.87% 65.73% -
Total Cost 8,392 7,888 10,075 7,737 6,280 5,688 11,007 -16.55%
-
Net Worth 19,320 27,439 20,180 21,438 22,959 23,187 22,560 -9.82%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 19,320 27,439 20,180 21,438 22,959 23,187 22,560 -9.82%
NOSH 150,000 230,000 169,440 166,969 174,999 174,999 171,304 -8.48%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.15% 1.15% -28.16% -14.89% -2.88% 10.45% 2.37% -
ROE 0.31% 0.34% -10.50% -3.43% -0.56% 3.02% 1.75% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.66 3.47 4.64 4.03 3.49 3.63 6.58 -9.56%
EPS 0.04 0.04 -1.25 -0.44 0.00 0.40 0.23 -68.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1288 0.1193 0.1191 0.1284 0.1312 0.1325 0.1317 -1.47%
Adjusted Per Share Value based on latest NOSH - 167,931
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.75 1.64 1.62 1.39 1.26 1.31 2.32 -17.15%
EPS 0.01 0.02 -0.44 -0.15 -0.03 0.14 0.08 -75.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.0565 0.0415 0.0441 0.0472 0.0477 0.0464 -9.73%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.26 0.145 0.10 0.12 0.11 0.13 0.13 -
P/RPS 4.59 4.18 2.16 2.98 3.15 3.58 1.98 75.24%
P/EPS 650.00 362.50 -8.00 -27.27 -150.39 32.50 56.52 410.25%
EY 0.15 0.28 -12.50 -3.67 -0.66 3.08 1.77 -80.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.22 0.84 0.93 0.84 0.98 0.99 60.94%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 22/05/13 28/02/13 26/11/12 27/08/12 17/05/12 21/02/12 -
Price 0.27 0.25 0.09 0.10 0.13 0.12 0.14 -
P/RPS 4.77 7.21 1.94 2.48 3.73 3.31 2.13 71.25%
P/EPS 675.00 625.00 -7.20 -22.73 -177.73 30.00 60.87 398.00%
EY 0.15 0.16 -13.89 -4.40 -0.56 3.33 1.64 -79.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.10 0.76 0.78 0.99 0.91 1.06 57.80%

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