[SOLUTN] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.17%
YoY- 3064.81%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 24,956 34,905 27,686 26,536 10,640 6,734 11,812 13.26%
PBT 12,640 10,913 8,669 4,374 454 -908 1,034 51.71%
Tax -1,641 -2,562 -2,645 -1,312 -380 -94 -420 25.47%
NP 10,998 8,350 6,024 3,062 74 -1,002 614 61.68%
-
NP to SH 10,592 7,954 5,661 2,996 94 -734 622 60.32%
-
Tax Rate 12.98% 23.48% 30.51% 30.00% 83.70% - 40.62% -
Total Cost 13,957 26,554 21,662 23,473 10,565 7,737 11,197 3.73%
-
Net Worth 45,447 29,275 30,379 28,078 23,731 21,438 22,032 12.81%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 3,083 - 2,476 - - - -
Div Payout % - 38.76% - 82.64% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 45,447 29,275 30,379 28,078 23,731 21,438 22,032 12.81%
NOSH 306,307 231,240 199,342 185,702 177,498 166,969 166,785 10.65%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 44.07% 23.92% 21.76% 11.54% 0.70% -14.89% 5.20% -
ROE 23.31% 27.17% 18.64% 10.67% 0.40% -3.43% 2.83% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.15 15.09 13.89 14.29 5.99 4.03 7.08 2.37%
EPS 3.47 3.44 2.84 1.61 0.05 -0.44 0.37 45.16%
DPS 0.00 1.33 0.00 1.33 0.00 0.00 0.00 -
NAPS 0.1485 0.1266 0.1524 0.1512 0.1337 0.1284 0.1321 1.96%
Adjusted Per Share Value based on latest NOSH - 184,210
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.14 7.18 5.70 5.46 2.19 1.39 2.43 13.28%
EPS 2.18 1.64 1.16 0.62 0.02 -0.15 0.13 59.91%
DPS 0.00 0.63 0.00 0.51 0.00 0.00 0.00 -
NAPS 0.0935 0.0602 0.0625 0.0578 0.0488 0.0441 0.0453 12.82%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.285 0.24 0.325 0.225 0.255 0.12 0.11 -
P/RPS 3.50 1.59 2.34 1.57 4.25 2.98 1.55 14.52%
P/EPS 8.23 6.98 11.44 13.95 478.13 -27.27 29.46 -19.13%
EY 12.14 14.33 8.74 7.17 0.21 -3.67 3.39 23.66%
DY 0.00 5.56 0.00 5.93 0.00 0.00 0.00 -
P/NAPS 1.92 1.90 2.13 1.49 1.91 0.93 0.83 14.98%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 23/11/16 19/11/15 18/11/14 15/11/13 26/11/12 18/11/11 -
Price 0.275 0.31 0.425 0.255 0.30 0.10 0.13 -
P/RPS 3.37 2.05 3.06 1.78 5.00 2.48 1.84 10.60%
P/EPS 7.95 9.01 14.96 15.81 562.50 -22.73 34.82 -21.80%
EY 12.59 11.10 6.68 6.33 0.18 -4.40 2.87 27.91%
DY 0.00 4.30 0.00 5.23 0.00 0.00 0.00 -
P/NAPS 1.85 2.45 2.79 1.69 2.24 0.78 0.98 11.16%

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