[SOLUTN] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -35.42%
YoY- 502.72%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 5,452 11,962 11,405 13,490 17,408 13,219 8,842 -27.53%
PBT 912 1,041 1,302 1,838 2,816 2,313 1,677 -33.34%
Tax -100 -45 -54 -66 -72 -89 -45 70.20%
NP 812 996 1,248 1,772 2,744 2,224 1,632 -37.18%
-
NP to SH 816 998 1,249 1,772 2,744 2,228 1,637 -37.10%
-
Tax Rate 10.96% 4.32% 4.15% 3.59% 2.56% 3.85% 2.68% -
Total Cost 4,640 10,966 10,157 11,718 14,664 10,995 7,210 -25.44%
-
Net Worth 20,170 19,783 20,398 20,340 20,198 19,368 18,989 4.10%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 631 844 - - 1,898 - -
Div Payout % - 63.29% 67.57% - - 85.23% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 20,170 19,783 20,398 20,340 20,198 19,368 18,989 4.10%
NOSH 127,500 126,329 126,621 126,571 127,037 126,590 126,597 0.47%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 14.89% 8.33% 10.94% 13.14% 15.76% 16.82% 18.46% -
ROE 4.05% 5.04% 6.12% 8.71% 13.58% 11.50% 8.62% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 4.28 9.47 9.01 10.66 13.70 10.44 6.98 -27.80%
EPS 0.64 0.79 0.99 1.40 2.16 1.76 1.29 -37.30%
DPS 0.00 0.50 0.67 0.00 0.00 1.50 0.00 -
NAPS 0.1582 0.1566 0.1611 0.1607 0.159 0.153 0.15 3.60%
Adjusted Per Share Value based on latest NOSH - 125,000
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.22 2.67 2.54 3.01 3.88 2.95 1.97 -27.32%
EPS 0.18 0.22 0.28 0.40 0.61 0.50 0.36 -36.97%
DPS 0.00 0.14 0.19 0.00 0.00 0.42 0.00 -
NAPS 0.045 0.0441 0.0455 0.0453 0.045 0.0432 0.0423 4.20%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.10 0.14 0.15 0.16 0.18 0.18 0.19 -
P/RPS 2.34 1.48 1.67 1.50 1.31 1.72 2.72 -9.53%
P/EPS 15.63 17.72 15.20 11.43 8.33 10.23 14.69 4.21%
EY 6.40 5.64 6.58 8.75 12.00 9.78 6.81 -4.05%
DY 0.00 3.57 4.44 0.00 0.00 8.33 0.00 -
P/NAPS 0.63 0.89 0.93 1.00 1.13 1.18 1.27 -37.30%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 27/02/09 27/11/08 28/08/08 28/05/08 20/02/08 14/11/07 -
Price 0.15 0.10 0.15 0.16 0.17 0.17 0.17 -
P/RPS 3.51 1.06 1.67 1.50 1.24 1.63 2.43 27.75%
P/EPS 23.44 12.66 15.20 11.43 7.87 9.66 13.14 47.03%
EY 4.27 7.90 6.58 8.75 12.71 10.35 7.61 -31.94%
DY 0.00 5.00 4.44 0.00 0.00 8.82 0.00 -
P/NAPS 0.95 0.64 0.93 1.00 1.07 1.11 1.13 -10.91%

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