[SOLUTN] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -34.18%
YoY- 1826.09%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 15,995 8,100 7,742 4,060 4,671 3,735 2,250 268.39%
PBT 2,117 1,189 1,492 600 1,086 196 123 563.17%
Tax -551 -469 -365 -150 -374 -188 -97 217.35%
NP 1,566 720 1,127 450 712 8 26 1425.11%
-
NP to SH 1,414 700 1,104 443 673 42 7 3309.58%
-
Tax Rate 26.03% 39.44% 24.46% 25.00% 34.44% 95.92% 78.86% -
Total Cost 14,429 7,380 6,615 3,610 3,959 3,727 2,224 246.67%
-
Net Worth 26,875 27,852 26,256 25,232 25,106 28,077 29,624 -6.26%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 1,842 - - - - - -
Div Payout % - 263.16% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 26,875 27,852 26,256 25,232 25,106 28,077 29,624 -6.26%
NOSH 196,455 184,210 183,999 184,583 186,944 210,000 230,000 -9.95%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.79% 8.89% 14.56% 11.08% 15.24% 0.21% 1.16% -
ROE 5.26% 2.51% 4.20% 1.76% 2.68% 0.15% 0.02% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.14 4.40 4.21 2.20 2.50 1.78 0.98 308.56%
EPS 0.72 0.38 0.60 0.24 0.36 0.02 0.00 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1368 0.1512 0.1427 0.1367 0.1343 0.1337 0.1288 4.08%
Adjusted Per Share Value based on latest NOSH - 184,583
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.29 1.67 1.59 0.84 0.96 0.77 0.46 269.88%
EPS 0.29 0.14 0.23 0.09 0.14 0.01 0.00 -
DPS 0.00 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.0573 0.054 0.0519 0.0517 0.0578 0.061 -6.31%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.21 0.225 0.145 0.325 0.345 0.255 0.26 -
P/RPS 2.58 5.12 3.45 14.78 13.81 14.34 26.58 -78.78%
P/EPS 29.18 59.21 24.17 135.42 95.83 1,275.00 8,542.86 -97.70%
EY 3.43 1.69 4.14 0.74 1.04 0.08 0.01 4748.17%
DY 0.00 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.49 1.02 2.38 2.57 1.91 2.02 -16.50%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 20/08/14 29/05/14 25/02/14 15/11/13 15/08/13 -
Price 0.275 0.255 0.19 0.15 0.335 0.30 0.27 -
P/RPS 3.38 5.80 4.52 6.82 13.41 16.87 27.60 -75.24%
P/EPS 38.21 67.11 31.67 62.50 93.06 1,500.00 8,871.43 -97.32%
EY 2.62 1.49 3.16 1.60 1.07 0.07 0.01 3953.18%
DY 0.00 3.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.69 1.33 1.10 2.49 2.24 2.10 -2.87%

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