[SOLUTN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 128.19%
YoY- 215.23%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 15,617 14,434 13,748 13,090 8,842 7,144 5,452 101.56%
PBT 2,801 2,980 3,272 3,218 1,449 1,096 912 111.14%
Tax -570 -468 -280 -79 -77 -76 -100 218.75%
NP 2,230 2,512 2,992 3,139 1,372 1,020 812 95.98%
-
NP to SH 2,240 2,520 3,000 3,146 1,378 1,024 816 95.93%
-
Tax Rate 20.35% 15.70% 8.56% 2.45% 5.31% 6.93% 10.96% -
Total Cost 13,386 11,922 10,756 9,951 7,470 6,124 4,640 102.52%
-
Net Worth 21,435 22,226 22,538 21,668 20,780 20,055 20,170 4.13%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,526 1,260 50 1,263 1,681 - - -
Div Payout % 112.78% 50.00% 1.69% 40.16% 121.95% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 21,435 22,226 22,538 21,668 20,780 20,055 20,170 4.13%
NOSH 126,315 126,000 127,118 126,345 126,097 124,878 127,500 -0.62%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.28% 17.40% 21.76% 23.98% 15.52% 14.28% 14.89% -
ROE 10.45% 11.34% 13.31% 14.52% 6.63% 5.11% 4.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.36 11.46 10.82 10.36 7.01 5.72 4.28 102.66%
EPS 1.77 2.00 2.36 2.49 1.09 0.82 0.64 96.90%
DPS 2.00 1.00 0.04 1.00 1.33 0.00 0.00 -
NAPS 0.1697 0.1764 0.1773 0.1715 0.1648 0.1606 0.1582 4.78%
Adjusted Per Share Value based on latest NOSH - 126,526
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.48 3.22 3.06 2.92 1.97 1.59 1.22 101.00%
EPS 0.50 0.56 0.67 0.70 0.31 0.23 0.18 97.48%
DPS 0.56 0.28 0.01 0.28 0.37 0.00 0.00 -
NAPS 0.0478 0.0495 0.0502 0.0483 0.0463 0.0447 0.045 4.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.19 0.20 0.14 0.14 0.15 0.10 -
P/RPS 1.46 1.66 1.85 1.35 2.00 2.62 2.34 -26.96%
P/EPS 10.15 9.50 8.47 5.62 12.80 18.29 15.63 -24.99%
EY 9.85 10.53 11.80 17.79 7.81 5.47 6.40 33.26%
DY 11.11 5.26 0.20 7.14 9.52 0.00 0.00 -
P/NAPS 1.06 1.08 1.13 0.82 0.85 0.93 0.63 41.41%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 20/05/10 25/02/10 30/11/09 28/08/09 21/05/09 -
Price 0.17 0.16 0.18 0.18 0.14 0.15 0.15 -
P/RPS 1.37 1.40 1.66 1.74 2.00 2.62 3.51 -46.56%
P/EPS 9.59 8.00 7.63 7.23 12.80 18.29 23.44 -44.85%
EY 10.43 12.50 13.11 13.83 7.81 5.47 4.27 81.27%
DY 11.76 6.25 0.22 5.56 9.52 0.00 0.00 -
P/NAPS 1.00 0.91 1.02 1.05 0.85 0.93 0.95 3.47%

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