[SOLUTN] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -16.0%
YoY- 146.09%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 13,040 18,092 15,617 14,434 13,748 13,090 8,842 29.59%
PBT 2,672 2,837 2,801 2,980 3,272 3,218 1,449 50.43%
Tax -848 -815 -570 -468 -280 -79 -77 395.72%
NP 1,824 2,022 2,230 2,512 2,992 3,139 1,372 20.92%
-
NP to SH 1,828 2,029 2,240 2,520 3,000 3,146 1,378 20.75%
-
Tax Rate 31.74% 28.73% 20.35% 15.70% 8.56% 2.45% 5.31% -
Total Cost 11,216 16,070 13,386 11,922 10,756 9,951 7,470 31.15%
-
Net Worth 22,342 21,840 21,435 22,226 22,538 21,668 20,780 4.95%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,900 2,526 1,260 50 1,263 1,681 -
Div Payout % - 93.66% 112.78% 50.00% 1.69% 40.16% 121.95% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 22,342 21,840 21,435 22,226 22,538 21,668 20,780 4.95%
NOSH 126,944 126,687 126,315 126,000 127,118 126,345 126,097 0.44%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.99% 11.18% 14.28% 17.40% 21.76% 23.98% 15.52% -
ROE 8.18% 9.29% 10.45% 11.34% 13.31% 14.52% 6.63% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.27 14.28 12.36 11.46 10.82 10.36 7.01 29.02%
EPS 1.44 1.60 1.77 2.00 2.36 2.49 1.09 20.41%
DPS 0.00 1.50 2.00 1.00 0.04 1.00 1.33 -
NAPS 0.176 0.1724 0.1697 0.1764 0.1773 0.1715 0.1648 4.48%
Adjusted Per Share Value based on latest NOSH - 127,499
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.68 3.72 3.21 2.97 2.83 2.69 1.82 29.46%
EPS 0.38 0.42 0.46 0.52 0.62 0.65 0.28 22.60%
DPS 0.00 0.39 0.52 0.26 0.01 0.26 0.35 -
NAPS 0.046 0.0449 0.0441 0.0457 0.0464 0.0446 0.0428 4.92%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.23 0.20 0.18 0.19 0.20 0.14 0.14 -
P/RPS 2.24 1.40 1.46 1.66 1.85 1.35 2.00 7.85%
P/EPS 15.97 12.49 10.15 9.50 8.47 5.62 12.80 15.91%
EY 6.26 8.01 9.85 10.53 11.80 17.79 7.81 -13.72%
DY 0.00 7.50 11.11 5.26 0.20 7.14 9.52 -
P/NAPS 1.31 1.16 1.06 1.08 1.13 0.82 0.85 33.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 01/03/11 24/11/10 25/08/10 20/05/10 25/02/10 30/11/09 -
Price 0.17 0.22 0.17 0.16 0.18 0.18 0.14 -
P/RPS 1.65 1.54 1.37 1.40 1.66 1.74 2.00 -12.04%
P/EPS 11.81 13.74 9.59 8.00 7.63 7.23 12.80 -5.22%
EY 8.47 7.28 10.43 12.50 13.11 13.83 7.81 5.56%
DY 0.00 6.82 11.76 6.25 0.22 5.56 9.52 -
P/NAPS 0.97 1.28 1.00 0.91 1.02 1.05 0.85 9.21%

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