[SOLUTN] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -3.09%
YoY- 110.43%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 9,676 6,341 8,229 5,962 5,838 8,975 15,995 -28.49%
PBT 2,693 2,491 1,996 2,115 2,172 2,215 2,117 17.41%
Tax -610 -572 -771 -569 -614 -801 -551 7.02%
NP 2,083 1,919 1,225 1,546 1,558 1,414 1,566 20.96%
-
NP to SH 2,036 1,849 1,201 1,473 1,520 1,253 1,414 27.54%
-
Tax Rate 22.65% 22.96% 38.63% 26.90% 28.27% 36.16% 26.03% -
Total Cost 7,593 4,422 7,004 4,416 4,280 7,561 14,429 -34.84%
-
Net Worth 35,490 33,321 31,686 30,335 30,538 28,760 26,875 20.38%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - 1,974 - - -
Div Payout % - - - - 129.87% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 35,490 33,321 31,686 30,335 30,538 28,760 26,875 20.38%
NOSH 199,607 198,817 200,166 199,054 197,402 195,781 196,455 1.06%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.53% 30.26% 14.89% 25.93% 26.69% 15.75% 9.79% -
ROE 5.74% 5.55% 3.79% 4.86% 4.98% 4.36% 5.26% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.85 3.19 4.11 3.00 2.96 4.58 8.14 -29.21%
EPS 1.02 0.93 0.74 0.74 0.77 0.64 0.72 26.16%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1778 0.1676 0.1583 0.1524 0.1547 0.1469 0.1368 19.11%
Adjusted Per Share Value based on latest NOSH - 199,054
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.16 1.41 1.83 1.33 1.30 2.00 3.57 -28.48%
EPS 0.45 0.41 0.27 0.33 0.34 0.28 0.32 25.54%
DPS 0.00 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.0791 0.0743 0.0706 0.0676 0.0681 0.0641 0.0599 20.38%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.265 0.34 0.41 0.325 0.30 0.28 0.21 -
P/RPS 5.47 10.66 9.97 10.85 10.14 6.11 2.58 65.11%
P/EPS 25.98 36.56 68.33 43.92 38.96 43.75 29.18 -7.45%
EY 3.85 2.74 1.46 2.28 2.57 2.29 3.43 8.01%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.49 2.03 2.59 2.13 1.94 1.91 1.54 -2.17%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 29/02/16 19/11/15 27/08/15 28/05/15 27/02/15 -
Price 0.24 0.44 0.365 0.425 0.31 0.32 0.275 -
P/RPS 4.95 13.80 8.88 14.19 10.48 6.98 3.38 28.99%
P/EPS 23.53 47.31 60.83 57.43 40.26 50.00 38.21 -27.63%
EY 4.25 2.11 1.64 1.74 2.48 2.00 2.62 38.09%
DY 0.00 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 1.35 2.63 2.31 2.79 2.00 2.18 2.01 -23.32%

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