[SOLUTN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 456.92%
YoY- -30.74%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 13,490 17,408 13,219 8,842 5,598 2,348 12,515 5.13%
PBT 1,838 2,816 2,313 1,677 334 -1,032 2,165 -10.35%
Tax -66 -72 -89 -45 -50 -60 -76 -8.98%
NP 1,772 2,744 2,224 1,632 284 -1,092 2,089 -10.40%
-
NP to SH 1,772 2,744 2,228 1,637 294 -1,084 2,091 -10.45%
-
Tax Rate 3.59% 2.56% 3.85% 2.68% 14.97% - 3.51% -
Total Cost 11,718 14,664 10,995 7,210 5,314 3,440 10,426 8.10%
-
Net Worth 20,340 20,198 19,368 18,989 17,395 19,228 19,135 4.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,898 - - - - -
Div Payout % - - 85.23% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 20,340 20,198 19,368 18,989 17,395 19,228 19,135 4.15%
NOSH 126,571 127,037 126,590 126,597 122,500 129,047 126,727 -0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.14% 15.76% 16.82% 18.46% 5.07% -46.51% 16.69% -
ROE 8.71% 13.58% 11.50% 8.62% 1.69% -5.64% 10.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.66 13.70 10.44 6.98 4.57 1.82 9.88 5.20%
EPS 1.40 2.16 1.76 1.29 0.24 -0.84 1.65 -10.38%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.159 0.153 0.15 0.142 0.149 0.151 4.24%
Adjusted Per Share Value based on latest NOSH - 127,176
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.01 3.88 2.95 1.97 1.25 0.52 2.79 5.19%
EPS 0.40 0.61 0.50 0.36 0.07 -0.24 0.47 -10.20%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.0453 0.045 0.0432 0.0423 0.0388 0.0429 0.0427 4.02%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.16 0.18 0.18 0.19 0.19 0.23 0.18 -
P/RPS 1.50 1.31 1.72 2.72 4.16 12.64 1.82 -12.10%
P/EPS 11.43 8.33 10.23 14.69 79.17 -27.38 10.91 3.15%
EY 8.75 12.00 9.78 6.81 1.26 -3.65 9.17 -3.08%
DY 0.00 0.00 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.18 1.27 1.34 1.54 1.19 -10.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 20/02/08 14/11/07 14/08/07 30/05/07 16/02/07 -
Price 0.16 0.17 0.17 0.17 0.21 0.15 0.26 -
P/RPS 1.50 1.24 1.63 2.43 4.60 8.24 2.63 -31.24%
P/EPS 11.43 7.87 9.66 13.14 87.50 -17.86 15.76 -19.29%
EY 8.75 12.71 10.35 7.61 1.14 -5.60 6.35 23.85%
DY 0.00 0.00 8.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 1.11 1.13 1.48 1.01 1.72 -30.36%

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