[SOLUTN] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 29.32%
YoY- 180.56%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 12,515 13,830 15,366 8,296 10,266 8,948 8,024 34.38%
PBT 2,165 2,422 2,866 2,096 1,658 1,329 1,626 20.96%
Tax -76 -58 -66 -76 -96 -26 -40 53.22%
NP 2,089 2,364 2,800 2,020 1,562 1,302 1,586 20.09%
-
NP to SH 2,091 2,364 2,800 2,020 1,562 1,302 1,586 20.17%
-
Tax Rate 3.51% 2.39% 2.30% 3.63% 5.79% 1.96% 2.46% -
Total Cost 10,426 11,466 12,566 6,276 8,704 7,645 6,438 37.78%
-
Net Worth 19,135 18,743 18,288 18,684 18,324 17,256 9,681 57.30%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 1,269 - - -
Div Payout % - - - - 81.30% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 19,135 18,743 18,288 18,684 18,324 17,256 9,681 57.30%
NOSH 126,727 126,642 126,126 126,249 126,991 126,883 92,209 23.54%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.69% 17.09% 18.22% 24.35% 15.22% 14.56% 19.77% -
ROE 10.93% 12.61% 15.31% 10.81% 8.52% 7.55% 16.38% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.88 10.92 12.18 6.57 8.08 7.05 8.70 8.82%
EPS 1.65 1.87 2.22 1.60 1.23 1.03 1.72 -2.72%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.151 0.148 0.145 0.148 0.1443 0.136 0.105 27.32%
Adjusted Per Share Value based on latest NOSH - 126,249
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.79 3.08 3.43 1.85 2.29 1.99 1.79 34.32%
EPS 0.47 0.53 0.62 0.45 0.35 0.29 0.35 21.65%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.0427 0.0418 0.0408 0.0417 0.0408 0.0385 0.0216 57.31%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.18 0.14 0.14 0.15 0.13 0.14 0.00 -
P/RPS 1.82 1.28 1.15 2.28 1.61 1.99 0.00 -
P/EPS 10.91 7.50 6.31 9.38 10.57 13.64 0.00 -
EY 9.17 13.33 15.86 10.67 9.46 7.33 0.00 -
DY 0.00 0.00 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 1.19 0.95 0.97 1.01 0.90 1.03 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 13/11/06 29/08/06 30/05/06 07/03/06 30/11/05 27/07/05 -
Price 0.26 0.15 0.13 0.14 0.12 0.12 0.00 -
P/RPS 2.63 1.37 1.07 2.13 1.48 1.70 0.00 -
P/EPS 15.76 8.04 5.86 8.75 9.76 11.69 0.00 -
EY 6.35 12.44 17.08 11.43 10.25 8.56 0.00 -
DY 0.00 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 1.72 1.01 0.90 0.95 0.83 0.88 0.00 -

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