[SOLUTN] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 101.09%
YoY- -86.86%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 6,341 8,975 4,060 1,995 1,588 3,260 3,437 10.73%
PBT 2,491 2,215 600 23 227 668 818 20.37%
Tax -572 -801 -150 0 -61 -212 -70 41.87%
NP 1,919 1,414 450 23 166 456 748 16.98%
-
NP to SH 1,849 1,253 443 23 175 457 750 16.21%
-
Tax Rate 22.96% 36.16% 25.00% 0.00% 26.87% 31.74% 8.56% -
Total Cost 4,422 7,561 3,610 1,972 1,422 2,804 2,689 8.63%
-
Net Worth 33,321 28,760 25,232 27,439 23,187 22,342 22,538 6.72%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 12 -
Div Payout % - - - - - - 1.69% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 33,321 28,760 25,232 27,439 23,187 22,342 22,538 6.72%
NOSH 198,817 195,781 184,583 230,000 174,999 126,944 127,118 7.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 30.26% 15.75% 11.08% 1.15% 10.45% 13.99% 21.76% -
ROE 5.55% 4.36% 1.76% 0.08% 0.75% 2.05% 3.33% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.19 4.58 2.20 0.87 0.91 2.57 2.70 2.81%
EPS 0.93 0.64 0.24 0.01 0.10 0.36 0.59 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.1676 0.1469 0.1367 0.1193 0.1325 0.176 0.1773 -0.93%
Adjusted Per Share Value based on latest NOSH - 230,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.30 1.85 0.84 0.41 0.33 0.67 0.71 10.59%
EPS 0.38 0.26 0.09 0.00 0.04 0.09 0.15 16.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0686 0.0592 0.0519 0.0565 0.0477 0.046 0.0464 6.72%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.34 0.28 0.325 0.145 0.13 0.23 0.20 -
P/RPS 10.66 6.11 14.78 16.72 14.33 8.96 7.40 6.26%
P/EPS 36.56 43.75 135.42 1,450.00 130.00 63.89 33.90 1.26%
EY 2.74 2.29 0.74 0.07 0.77 1.57 2.95 -1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 2.03 1.91 2.38 1.22 0.98 1.31 1.13 10.24%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 28/05/15 29/05/14 22/05/13 17/05/12 20/05/11 20/05/10 -
Price 0.44 0.32 0.15 0.25 0.12 0.17 0.18 -
P/RPS 13.80 6.98 6.82 28.82 13.22 6.62 6.66 12.89%
P/EPS 47.31 50.00 62.50 2,500.00 120.00 47.22 30.51 7.57%
EY 2.11 2.00 1.60 0.04 0.83 2.12 3.28 -7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
P/NAPS 2.63 2.18 1.10 2.10 0.91 0.97 1.02 17.08%

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