[SOLUTN] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 120.28%
YoY- 319.58%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 8,296 10,266 8,948 8,024 4,192 7,789 7,250 9.40%
PBT 2,096 1,658 1,329 1,626 720 1,427 1,257 40.66%
Tax -76 -96 -26 -40 0 -15 -6 444.22%
NP 2,020 1,562 1,302 1,586 720 1,412 1,250 37.74%
-
NP to SH 2,020 1,562 1,302 1,586 720 1,412 1,250 37.74%
-
Tax Rate 3.63% 5.79% 1.96% 2.46% 0.00% 1.05% 0.48% -
Total Cost 6,276 8,704 7,645 6,438 3,472 6,377 6,000 3.04%
-
Net Worth 18,684 18,324 17,256 9,681 0 9,210 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,269 - - - - - -
Div Payout % - 81.30% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 18,684 18,324 17,256 9,681 0 9,210 0 -
NOSH 126,249 126,991 126,883 92,209 89,999 92,287 92,871 22.73%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 24.35% 15.22% 14.56% 19.77% 17.18% 18.13% 17.25% -
ROE 10.81% 8.52% 7.55% 16.38% 0.00% 15.33% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.57 8.08 7.05 8.70 4.66 8.44 7.81 -10.89%
EPS 1.60 1.23 1.03 1.72 0.80 1.53 1.35 12.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1443 0.136 0.105 0.00 0.0998 0.00 -
Adjusted Per Share Value based on latest NOSH - 92,352
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.85 2.29 1.99 1.79 0.93 1.74 1.62 9.26%
EPS 0.45 0.35 0.29 0.35 0.16 0.31 0.28 37.24%
DPS 0.00 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0417 0.0408 0.0385 0.0216 0.00 0.0205 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 - - - - -
Price 0.15 0.13 0.14 0.00 0.00 0.00 0.00 -
P/RPS 2.28 1.61 1.99 0.00 0.00 0.00 0.00 -
P/EPS 9.38 10.57 13.64 0.00 0.00 0.00 0.00 -
EY 10.67 9.46 7.33 0.00 0.00 0.00 0.00 -
DY 0.00 7.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.90 1.03 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 07/03/06 30/11/05 27/07/05 - - - -
Price 0.14 0.12 0.12 0.00 0.00 0.00 0.00 -
P/RPS 2.13 1.48 1.70 0.00 0.00 0.00 0.00 -
P/EPS 8.75 9.76 11.69 0.00 0.00 0.00 0.00 -
EY 11.43 10.25 8.56 0.00 0.00 0.00 0.00 -
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.83 0.88 0.00 0.00 0.00 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