[SOLUTN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -39.19%
YoY- -72.2%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 6,104 6,352 11,274 11,812 11,994 13,040 18,092 -51.56%
PBT -54 908 779 1,034 1,526 2,672 2,837 -
Tax -122 -244 -512 -420 -510 -848 -815 -71.84%
NP -176 664 267 614 1,016 1,824 2,022 -
-
NP to SH -128 700 394 622 1,024 1,828 2,029 -
-
Tax Rate - 26.87% 65.73% 40.62% 33.42% 31.74% 28.73% -
Total Cost 6,280 5,688 11,007 11,197 10,978 11,216 16,070 -46.57%
-
Net Worth 22,959 23,187 22,560 22,032 22,596 22,342 21,840 3.39%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 1,900 -
Div Payout % - - - - - - 93.66% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 22,959 23,187 22,560 22,032 22,596 22,342 21,840 3.39%
NOSH 174,999 174,999 171,304 166,785 170,666 126,944 126,687 24.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.88% 10.45% 2.37% 5.20% 8.47% 13.99% 11.18% -
ROE -0.56% 3.02% 1.75% 2.83% 4.53% 8.18% 9.29% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.49 3.63 6.58 7.08 7.03 10.27 14.28 -60.94%
EPS 0.00 0.40 0.23 0.37 0.60 1.44 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.1312 0.1325 0.1317 0.1321 0.1324 0.176 0.1724 -16.65%
Adjusted Per Share Value based on latest NOSH - 150,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.36 1.42 2.51 2.63 2.67 2.91 4.03 -51.56%
EPS -0.03 0.16 0.09 0.14 0.23 0.41 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.0512 0.0517 0.0503 0.0491 0.0504 0.0498 0.0487 3.39%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.11 0.13 0.13 0.11 0.15 0.23 0.20 -
P/RPS 3.15 3.58 1.98 1.55 2.13 2.24 1.40 71.79%
P/EPS -150.39 32.50 56.52 29.46 25.00 15.97 12.49 -
EY -0.66 3.08 1.77 3.39 4.00 6.26 8.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
P/NAPS 0.84 0.98 0.99 0.83 1.13 1.31 1.16 -19.37%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 17/05/12 21/02/12 18/11/11 19/08/11 20/05/11 01/03/11 -
Price 0.13 0.12 0.14 0.13 0.12 0.17 0.22 -
P/RPS 3.73 3.31 2.13 1.84 1.71 1.65 1.54 80.45%
P/EPS -177.73 30.00 60.87 34.82 20.00 11.81 13.74 -
EY -0.56 3.33 1.64 2.87 5.00 8.47 7.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
P/NAPS 0.99 0.91 1.06 0.98 0.91 0.97 1.28 -15.75%

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