[SOLUTN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
01-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -9.42%
YoY- -35.51%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 11,812 11,994 13,040 18,092 15,617 14,434 13,748 -9.61%
PBT 1,034 1,526 2,672 2,837 2,801 2,980 3,272 -53.57%
Tax -420 -510 -848 -815 -570 -468 -280 31.00%
NP 614 1,016 1,824 2,022 2,230 2,512 2,992 -65.17%
-
NP to SH 622 1,024 1,828 2,029 2,240 2,520 3,000 -64.93%
-
Tax Rate 40.62% 33.42% 31.74% 28.73% 20.35% 15.70% 8.56% -
Total Cost 11,197 10,978 11,216 16,070 13,386 11,922 10,756 2.71%
-
Net Worth 22,032 22,596 22,342 21,840 21,435 22,226 22,538 -1.50%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 1,900 2,526 1,260 50 -
Div Payout % - - - 93.66% 112.78% 50.00% 1.69% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 22,032 22,596 22,342 21,840 21,435 22,226 22,538 -1.50%
NOSH 166,785 170,666 126,944 126,687 126,315 126,000 127,118 19.82%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.20% 8.47% 13.99% 11.18% 14.28% 17.40% 21.76% -
ROE 2.83% 4.53% 8.18% 9.29% 10.45% 11.34% 13.31% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.08 7.03 10.27 14.28 12.36 11.46 10.82 -24.60%
EPS 0.37 0.60 1.44 1.60 1.77 2.00 2.36 -70.89%
DPS 0.00 0.00 0.00 1.50 2.00 1.00 0.04 -
NAPS 0.1321 0.1324 0.176 0.1724 0.1697 0.1764 0.1773 -17.79%
Adjusted Per Share Value based on latest NOSH - 124,400
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.63 2.67 2.91 4.03 3.48 3.22 3.06 -9.59%
EPS 0.14 0.23 0.41 0.45 0.50 0.56 0.67 -64.75%
DPS 0.00 0.00 0.00 0.42 0.56 0.28 0.01 -
NAPS 0.0491 0.0504 0.0498 0.0487 0.0478 0.0495 0.0502 -1.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.11 0.15 0.23 0.20 0.18 0.19 0.20 -
P/RPS 1.55 2.13 2.24 1.40 1.46 1.66 1.85 -11.11%
P/EPS 29.46 25.00 15.97 12.49 10.15 9.50 8.47 129.38%
EY 3.39 4.00 6.26 8.01 9.85 10.53 11.80 -56.42%
DY 0.00 0.00 0.00 7.50 11.11 5.26 0.20 -
P/NAPS 0.83 1.13 1.31 1.16 1.06 1.08 1.13 -18.57%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 19/08/11 20/05/11 01/03/11 24/11/10 25/08/10 20/05/10 -
Price 0.13 0.12 0.17 0.22 0.17 0.16 0.18 -
P/RPS 1.84 1.71 1.65 1.54 1.37 1.40 1.66 7.09%
P/EPS 34.82 20.00 11.81 13.74 9.59 8.00 7.63 174.87%
EY 2.87 5.00 8.47 7.28 10.43 12.50 13.11 -63.64%
DY 0.00 0.00 0.00 6.82 11.76 6.25 0.22 -
P/NAPS 0.98 0.91 0.97 1.28 1.00 0.91 1.02 -2.62%

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