[SOLUTN] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 34.64%
YoY- 10.35%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 14,434 13,748 13,090 8,842 7,144 5,452 11,962 13.38%
PBT 2,980 3,272 3,218 1,449 1,096 912 1,041 101.99%
Tax -468 -280 -79 -77 -76 -100 -45 378.50%
NP 2,512 2,992 3,139 1,372 1,020 812 996 85.59%
-
NP to SH 2,520 3,000 3,146 1,378 1,024 816 998 85.74%
-
Tax Rate 15.70% 8.56% 2.45% 5.31% 6.93% 10.96% 4.32% -
Total Cost 11,922 10,756 9,951 7,470 6,124 4,640 10,966 5.74%
-
Net Worth 22,226 22,538 21,668 20,780 20,055 20,170 19,783 8.09%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,260 50 1,263 1,681 - - 631 58.77%
Div Payout % 50.00% 1.69% 40.16% 121.95% - - 63.29% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 22,226 22,538 21,668 20,780 20,055 20,170 19,783 8.09%
NOSH 126,000 127,118 126,345 126,097 124,878 127,500 126,329 -0.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.40% 21.76% 23.98% 15.52% 14.28% 14.89% 8.33% -
ROE 11.34% 13.31% 14.52% 6.63% 5.11% 4.05% 5.04% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.46 10.82 10.36 7.01 5.72 4.28 9.47 13.59%
EPS 2.00 2.36 2.49 1.09 0.82 0.64 0.79 86.06%
DPS 1.00 0.04 1.00 1.33 0.00 0.00 0.50 58.94%
NAPS 0.1764 0.1773 0.1715 0.1648 0.1606 0.1582 0.1566 8.28%
Adjusted Per Share Value based on latest NOSH - 127,317
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.22 3.06 2.92 1.97 1.59 1.22 2.67 13.33%
EPS 0.56 0.67 0.70 0.31 0.23 0.18 0.22 86.74%
DPS 0.28 0.01 0.28 0.37 0.00 0.00 0.14 58.94%
NAPS 0.0495 0.0502 0.0483 0.0463 0.0447 0.045 0.0441 8.02%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.19 0.20 0.14 0.14 0.15 0.10 0.14 -
P/RPS 1.66 1.85 1.35 2.00 2.62 2.34 1.48 7.97%
P/EPS 9.50 8.47 5.62 12.80 18.29 15.63 17.72 -34.08%
EY 10.53 11.80 17.79 7.81 5.47 6.40 5.64 51.79%
DY 5.26 0.20 7.14 9.52 0.00 0.00 3.57 29.57%
P/NAPS 1.08 1.13 0.82 0.85 0.93 0.63 0.89 13.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 20/05/10 25/02/10 30/11/09 28/08/09 21/05/09 27/02/09 -
Price 0.16 0.18 0.18 0.14 0.15 0.15 0.10 -
P/RPS 1.40 1.66 1.74 2.00 2.62 3.51 1.06 20.43%
P/EPS 8.00 7.63 7.23 12.80 18.29 23.44 12.66 -26.42%
EY 12.50 13.11 13.83 7.81 5.47 4.27 7.90 35.90%
DY 6.25 0.22 5.56 9.52 0.00 0.00 5.00 16.08%
P/NAPS 0.91 1.02 1.05 0.85 0.93 0.95 0.64 26.52%

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