[SOLUTN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -188.29%
YoY- -637.56%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,640 8,490 7,980 7,861 6,734 6,104 6,352 40.99%
PBT 454 292 92 -2,214 -908 -54 908 -36.97%
Tax -380 -194 0 0 -94 -122 -244 34.32%
NP 74 98 92 -2,214 -1,002 -176 664 -76.81%
-
NP to SH 94 60 92 -2,118 -734 -128 700 -73.74%
-
Tax Rate 83.70% 66.44% 0.00% - - - 26.87% -
Total Cost 10,565 8,392 7,888 10,075 7,737 6,280 5,688 51.04%
-
Net Worth 23,731 19,320 27,439 20,180 21,438 22,959 23,187 1.55%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 23,731 19,320 27,439 20,180 21,438 22,959 23,187 1.55%
NOSH 177,498 150,000 230,000 169,440 166,969 174,999 174,999 0.94%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.70% 1.15% 1.15% -28.16% -14.89% -2.88% 10.45% -
ROE 0.40% 0.31% 0.34% -10.50% -3.43% -0.56% 3.02% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.99 5.66 3.47 4.64 4.03 3.49 3.63 39.59%
EPS 0.05 0.04 0.04 -1.25 -0.44 0.00 0.40 -74.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1288 0.1193 0.1191 0.1284 0.1312 0.1325 0.60%
Adjusted Per Share Value based on latest NOSH - 169,247
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.19 1.75 1.64 1.62 1.39 1.26 1.31 40.81%
EPS 0.02 0.01 0.02 -0.44 -0.15 -0.03 0.14 -72.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0398 0.0565 0.0415 0.0441 0.0472 0.0477 1.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.255 0.26 0.145 0.10 0.12 0.11 0.13 -
P/RPS 4.25 4.59 4.18 2.16 2.98 3.15 3.58 12.10%
P/EPS 478.13 650.00 362.50 -8.00 -27.27 -150.39 32.50 499.42%
EY 0.21 0.15 0.28 -12.50 -3.67 -0.66 3.08 -83.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.02 1.22 0.84 0.93 0.84 0.98 55.96%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 15/08/13 22/05/13 28/02/13 26/11/12 27/08/12 17/05/12 -
Price 0.30 0.27 0.25 0.09 0.10 0.13 0.12 -
P/RPS 5.00 4.77 7.21 1.94 2.48 3.73 3.31 31.61%
P/EPS 562.50 675.00 625.00 -7.20 -22.73 -177.73 30.00 604.51%
EY 0.18 0.15 0.16 -13.89 -4.40 -0.56 3.33 -85.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.10 2.10 0.76 0.78 0.99 0.91 82.20%

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