[SOLUTN] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -4.35%
YoY- 47.91%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 13,098 24,153 35,361 29,073 35,897 12,651 7,861 8.87%
PBT -3,496 9,799 10,864 8,450 5,398 1,428 -2,214 7.90%
Tax -72 -1,382 -2,919 -2,720 -1,535 -659 0 -
NP -3,568 8,417 7,945 5,730 3,863 769 -2,214 8.27%
-
NP to SH -3,400 8,006 7,652 5,415 3,661 745 -2,118 8.20%
-
Tax Rate - 14.10% 26.87% 32.19% 28.44% 46.15% - -
Total Cost 16,666 15,736 27,416 23,343 32,034 11,882 10,075 8.74%
-
Net Worth 38,429 42,492 30,478 31,584 26,788 25,013 20,180 11.32%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 1,995 - - - -
Div Payout % - - - 36.85% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 38,429 42,492 30,478 31,584 26,788 25,013 20,180 11.32%
NOSH 306,454 306,454 249,417 199,523 195,824 186,249 169,440 10.37%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -27.24% 34.85% 22.47% 19.71% 10.76% 6.08% -28.16% -
ROE -8.85% 18.84% 25.11% 17.14% 13.67% 2.98% -10.50% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.27 7.89 14.18 14.57 18.33 6.79 4.64 -1.37%
EPS -1.11 2.62 2.53 2.74 1.86 0.40 -1.25 -1.95%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1254 0.1388 0.1222 0.1583 0.1368 0.1343 0.1191 0.86%
Adjusted Per Share Value based on latest NOSH - 200,166
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.70 4.97 7.28 5.98 7.39 2.60 1.62 8.88%
EPS -0.70 1.65 1.57 1.11 0.75 0.15 -0.44 8.04%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.0791 0.0874 0.0627 0.065 0.0551 0.0515 0.0415 11.34%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.09 0.225 0.305 0.41 0.21 0.345 0.10 -
P/RPS 2.11 2.85 2.15 2.81 1.15 5.08 2.16 -0.38%
P/EPS -8.11 8.60 9.94 15.11 11.23 86.25 -8.00 0.22%
EY -12.33 11.62 10.06 6.62 8.90 1.16 -12.50 -0.22%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.72 1.62 2.50 2.59 1.54 2.57 0.84 -2.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 23/02/17 29/02/16 27/02/15 25/02/14 28/02/13 -
Price 0.095 0.215 0.34 0.365 0.275 0.335 0.09 -
P/RPS 2.22 2.73 2.40 2.50 1.50 4.93 1.94 2.27%
P/EPS -8.56 8.22 11.08 13.45 14.71 83.75 -7.20 2.92%
EY -11.68 12.16 9.02 7.44 6.80 1.19 -13.89 -2.84%
DY 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
P/NAPS 0.76 1.55 2.78 2.31 2.01 2.49 0.76 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