[SOLID] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
09-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 118,081 89,819 58,415 27,104 0 0 0 -
PBT 10,925 7,738 4,223 1,807 0 0 0 -
Tax -3,481 -2,518 -1,589 -614 0 0 0 -
NP 7,444 5,220 2,634 1,193 0 0 0 -
-
NP to SH 7,454 5,202 2,590 1,162 0 0 0 -
-
Tax Rate 31.86% 32.54% 37.63% 33.98% - - - -
Total Cost 110,637 84,599 55,781 25,911 0 0 0 -
-
Net Worth 82,213 78,295 70,975 65,578 0 0 0 -
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - 74 - - - - -
Div Payout % - - 2.88% - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 82,213 78,295 70,975 65,578 0 0 0 -
NOSH 137,022 132,704 124,519 115,049 0 0 0 -
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 6.30% 5.81% 4.51% 4.40% 0.00% 0.00% 0.00% -
ROE 9.07% 6.64% 3.65% 1.77% 0.00% 0.00% 0.00% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 86.18 67.68 46.91 23.56 0.00 0.00 0.00 -
EPS 5.44 3.92 2.08 1.01 0.00 0.00 0.00 -
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.57 0.57 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 115,049
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 23.13 17.60 11.44 5.31 0.00 0.00 0.00 -
EPS 1.46 1.02 0.51 0.23 0.00 0.00 0.00 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.1534 0.1391 0.1285 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 - - - - -
Price 0.85 0.655 0.685 0.00 0.00 0.00 0.00 -
P/RPS 0.99 0.97 1.46 0.00 0.00 0.00 0.00 -
P/EPS 15.63 16.71 32.93 0.00 0.00 0.00 0.00 -
EY 6.40 5.98 3.04 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.11 1.20 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 25/03/14 30/12/13 09/09/13 - - - -
Price 0.885 0.83 0.715 0.00 0.00 0.00 0.00 -
P/RPS 1.03 1.23 1.52 0.00 0.00 0.00 0.00 -
P/EPS 16.27 21.17 34.38 0.00 0.00 0.00 0.00 -
EY 6.15 4.72 2.91 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.41 1.25 0.00 0.00 0.00 0.00 -

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