[SOLUTN] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -28.26%
YoY- 33.15%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 11,150 10,064 24,153 24,956 25,600 30,948 35,361 -53.77%
PBT -3,978 -5,000 9,799 12,640 17,178 9,308 10,864 -
Tax 0 0 -1,382 -1,641 -1,692 0 -2,919 -
NP -3,978 -5,000 8,417 10,998 15,486 9,308 7,945 -
-
NP to SH -3,732 -4,392 8,006 10,592 14,764 5,988 7,652 -
-
Tax Rate - - 14.10% 12.98% 9.85% 0.00% 26.87% -
Total Cost 15,128 15,064 15,736 13,957 10,114 21,640 27,416 -32.79%
-
Net Worth 40,635 42,903 42,492 45,447 44,996 39,013 30,478 21.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 40,635 42,903 42,492 45,447 44,996 39,013 30,478 21.20%
NOSH 306,454 306,454 306,454 306,307 306,307 305,510 249,417 14.75%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -35.68% -49.68% 34.85% 44.07% 60.49% 30.08% 22.47% -
ROE -9.18% -10.24% 18.84% 23.31% 32.81% 15.35% 25.11% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.64 3.28 7.89 8.15 8.36 10.13 14.18 -59.70%
EPS -1.22 -1.44 2.62 3.47 4.82 1.96 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.14 0.1388 0.1485 0.1469 0.1277 0.1222 5.61%
Adjusted Per Share Value based on latest NOSH - 306,307
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.29 2.07 4.97 5.14 5.27 6.37 7.28 -53.84%
EPS -0.77 -0.90 1.65 2.18 3.04 1.23 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0836 0.0883 0.0874 0.0935 0.0926 0.0803 0.0627 21.20%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.14 0.165 0.225 0.285 0.31 0.32 0.305 -
P/RPS 3.85 5.02 2.85 3.50 3.71 3.16 2.15 47.61%
P/EPS -11.50 -11.51 8.60 8.23 6.43 16.33 9.94 -
EY -8.70 -8.69 11.62 12.14 15.55 6.13 10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.18 1.62 1.92 2.11 2.51 2.50 -43.64%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 26/02/18 23/11/17 24/08/17 15/06/17 23/02/17 -
Price 0.16 0.165 0.215 0.275 0.31 0.31 0.34 -
P/RPS 4.40 5.02 2.73 3.37 3.71 3.06 2.40 49.96%
P/EPS -13.14 -11.51 8.22 7.95 6.43 15.82 11.08 -
EY -7.61 -8.69 12.16 12.59 15.55 6.32 9.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.18 1.55 1.85 2.11 2.43 2.78 -42.65%

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