[SOLUTN] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.12%
YoY- -55.21%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 8,842 7,144 5,452 11,962 11,405 13,490 17,408 -36.31%
PBT 1,449 1,096 912 1,041 1,302 1,838 2,816 -35.76%
Tax -77 -76 -100 -45 -54 -66 -72 4.57%
NP 1,372 1,020 812 996 1,248 1,772 2,744 -36.97%
-
NP to SH 1,378 1,024 816 998 1,249 1,772 2,744 -36.79%
-
Tax Rate 5.31% 6.93% 10.96% 4.32% 4.15% 3.59% 2.56% -
Total Cost 7,470 6,124 4,640 10,966 10,157 11,718 14,664 -36.18%
-
Net Worth 20,780 20,055 20,170 19,783 20,398 20,340 20,198 1.91%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,681 - - 631 844 - - -
Div Payout % 121.95% - - 63.29% 67.57% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 20,780 20,055 20,170 19,783 20,398 20,340 20,198 1.91%
NOSH 126,097 124,878 127,500 126,329 126,621 126,571 127,037 -0.49%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.52% 14.28% 14.89% 8.33% 10.94% 13.14% 15.76% -
ROE 6.63% 5.11% 4.05% 5.04% 6.12% 8.71% 13.58% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.01 5.72 4.28 9.47 9.01 10.66 13.70 -36.00%
EPS 1.09 0.82 0.64 0.79 0.99 1.40 2.16 -36.58%
DPS 1.33 0.00 0.00 0.50 0.67 0.00 0.00 -
NAPS 0.1648 0.1606 0.1582 0.1566 0.1611 0.1607 0.159 2.41%
Adjusted Per Share Value based on latest NOSH - 123,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.82 1.47 1.12 2.46 2.35 2.78 3.58 -36.27%
EPS 0.28 0.21 0.17 0.21 0.26 0.36 0.56 -36.97%
DPS 0.35 0.00 0.00 0.13 0.17 0.00 0.00 -
NAPS 0.0428 0.0413 0.0415 0.0407 0.042 0.0419 0.0416 1.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.15 0.10 0.14 0.15 0.16 0.18 -
P/RPS 2.00 2.62 2.34 1.48 1.67 1.50 1.31 32.55%
P/EPS 12.80 18.29 15.63 17.72 15.20 11.43 8.33 33.12%
EY 7.81 5.47 6.40 5.64 6.58 8.75 12.00 -24.87%
DY 9.52 0.00 0.00 3.57 4.44 0.00 0.00 -
P/NAPS 0.85 0.93 0.63 0.89 0.93 1.00 1.13 -17.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 21/05/09 27/02/09 27/11/08 28/08/08 28/05/08 -
Price 0.14 0.15 0.15 0.10 0.15 0.16 0.17 -
P/RPS 2.00 2.62 3.51 1.06 1.67 1.50 1.24 37.49%
P/EPS 12.80 18.29 23.44 12.66 15.20 11.43 7.87 38.25%
EY 7.81 5.47 4.27 7.90 6.58 8.75 12.71 -27.70%
DY 9.52 0.00 0.00 5.00 4.44 0.00 0.00 -
P/NAPS 0.85 0.93 0.95 0.64 0.93 1.00 1.07 -14.21%

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