[SOLUTN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 25.49%
YoY- -42.21%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 13,748 13,090 8,842 7,144 5,452 11,962 11,405 13.27%
PBT 3,272 3,218 1,449 1,096 912 1,041 1,302 84.94%
Tax -280 -79 -77 -76 -100 -45 -54 199.87%
NP 2,992 3,139 1,372 1,020 812 996 1,248 79.22%
-
NP to SH 3,000 3,146 1,378 1,024 816 998 1,249 79.44%
-
Tax Rate 8.56% 2.45% 5.31% 6.93% 10.96% 4.32% 4.15% -
Total Cost 10,756 9,951 7,470 6,124 4,640 10,966 10,157 3.89%
-
Net Worth 22,538 21,668 20,780 20,055 20,170 19,783 20,398 6.88%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 50 1,263 1,681 - - 631 844 -84.82%
Div Payout % 1.69% 40.16% 121.95% - - 63.29% 67.57% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 22,538 21,668 20,780 20,055 20,170 19,783 20,398 6.88%
NOSH 127,118 126,345 126,097 124,878 127,500 126,329 126,621 0.26%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 21.76% 23.98% 15.52% 14.28% 14.89% 8.33% 10.94% -
ROE 13.31% 14.52% 6.63% 5.11% 4.05% 5.04% 6.12% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.82 10.36 7.01 5.72 4.28 9.47 9.01 12.99%
EPS 2.36 2.49 1.09 0.82 0.64 0.79 0.99 78.54%
DPS 0.04 1.00 1.33 0.00 0.00 0.50 0.67 -84.75%
NAPS 0.1773 0.1715 0.1648 0.1606 0.1582 0.1566 0.1611 6.60%
Adjusted Per Share Value based on latest NOSH - 128,333
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.06 2.92 1.97 1.59 1.22 2.67 2.54 13.23%
EPS 0.67 0.70 0.31 0.23 0.18 0.22 0.28 78.99%
DPS 0.01 0.28 0.37 0.00 0.00 0.14 0.19 -85.98%
NAPS 0.0502 0.0483 0.0463 0.0447 0.045 0.0441 0.0455 6.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.20 0.14 0.14 0.15 0.10 0.14 0.15 -
P/RPS 1.85 1.35 2.00 2.62 2.34 1.48 1.67 7.06%
P/EPS 8.47 5.62 12.80 18.29 15.63 17.72 15.20 -32.30%
EY 11.80 17.79 7.81 5.47 6.40 5.64 6.58 47.65%
DY 0.20 7.14 9.52 0.00 0.00 3.57 4.44 -87.36%
P/NAPS 1.13 0.82 0.85 0.93 0.63 0.89 0.93 13.88%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 30/11/09 28/08/09 21/05/09 27/02/09 27/11/08 -
Price 0.18 0.18 0.14 0.15 0.15 0.10 0.15 -
P/RPS 1.66 1.74 2.00 2.62 3.51 1.06 1.67 -0.39%
P/EPS 7.63 7.23 12.80 18.29 23.44 12.66 15.20 -36.86%
EY 13.11 13.83 7.81 5.47 4.27 7.90 6.58 58.40%
DY 0.22 5.56 9.52 0.00 0.00 5.00 4.44 -86.53%
P/NAPS 1.02 1.05 0.85 0.93 0.95 0.64 0.93 6.35%

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