[SOLUTN] YoY Annualized 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- 137.85%
YoY- 1826.09%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 30,948 25,364 35,900 16,240 7,980 6,352 13,040 15.47%
PBT 9,308 9,964 8,860 2,400 92 908 2,672 23.09%
Tax 0 -2,288 -3,204 -600 0 -244 -848 -
NP 9,308 7,676 5,656 1,800 92 664 1,824 31.17%
-
NP to SH 5,988 7,396 5,012 1,772 92 700 1,828 21.84%
-
Tax Rate 0.00% 22.96% 36.16% 25.00% 0.00% 26.87% 31.74% -
Total Cost 21,640 17,688 30,244 14,440 7,888 5,688 11,216 11.56%
-
Net Worth 39,013 33,321 28,760 25,232 27,439 23,187 22,342 9.72%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 39,013 33,321 28,760 25,232 27,439 23,187 22,342 9.72%
NOSH 305,510 198,817 195,781 184,583 230,000 174,999 126,944 15.74%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 30.08% 30.26% 15.75% 11.08% 1.15% 10.45% 13.99% -
ROE 15.35% 22.20% 17.43% 7.02% 0.34% 3.02% 8.18% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.13 12.76 18.34 8.80 3.47 3.63 10.27 -0.22%
EPS 1.96 3.72 2.56 0.96 0.04 0.40 1.44 5.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1277 0.1676 0.1469 0.1367 0.1193 0.1325 0.176 -5.20%
Adjusted Per Share Value based on latest NOSH - 184,583
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.37 5.22 7.39 3.34 1.64 1.31 2.68 15.50%
EPS 1.23 1.52 1.03 0.36 0.02 0.14 0.38 21.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0803 0.0686 0.0592 0.0519 0.0565 0.0477 0.046 9.72%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.32 0.34 0.28 0.325 0.145 0.13 0.23 -
P/RPS 3.16 2.67 1.53 3.69 4.18 3.58 2.24 5.89%
P/EPS 16.33 9.14 10.94 33.85 362.50 32.50 15.97 0.37%
EY 6.13 10.94 9.14 2.95 0.28 3.08 6.26 -0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.03 1.91 2.38 1.22 0.98 1.31 11.43%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/06/17 25/05/16 28/05/15 29/05/14 22/05/13 17/05/12 20/05/11 -
Price 0.31 0.44 0.32 0.15 0.25 0.12 0.17 -
P/RPS 3.06 3.45 1.75 1.70 7.21 3.31 1.65 10.83%
P/EPS 15.82 11.83 12.50 15.63 625.00 30.00 11.81 4.98%
EY 6.32 8.45 8.00 6.40 0.16 3.33 8.47 -4.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.63 2.18 1.10 2.10 0.91 0.97 16.52%

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