[SOLUTN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 23.16%
YoY- 353.14%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 11,962 11,405 13,490 17,408 13,219 8,842 5,598 65.51%
PBT 1,041 1,302 1,838 2,816 2,313 1,677 334 112.63%
Tax -45 -54 -66 -72 -89 -45 -50 -6.75%
NP 996 1,248 1,772 2,744 2,224 1,632 284 129.95%
-
NP to SH 998 1,249 1,772 2,744 2,228 1,637 294 125.03%
-
Tax Rate 4.32% 4.15% 3.59% 2.56% 3.85% 2.68% 14.97% -
Total Cost 10,966 10,157 11,718 14,664 10,995 7,210 5,314 61.73%
-
Net Worth 19,783 20,398 20,340 20,198 19,368 18,989 17,395 8.91%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 631 844 - - 1,898 - - -
Div Payout % 63.29% 67.57% - - 85.23% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 19,783 20,398 20,340 20,198 19,368 18,989 17,395 8.91%
NOSH 126,329 126,621 126,571 127,037 126,590 126,597 122,500 2.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.33% 10.94% 13.14% 15.76% 16.82% 18.46% 5.07% -
ROE 5.04% 6.12% 8.71% 13.58% 11.50% 8.62% 1.69% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.47 9.01 10.66 13.70 10.44 6.98 4.57 62.17%
EPS 0.79 0.99 1.40 2.16 1.76 1.29 0.24 120.48%
DPS 0.50 0.67 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.1566 0.1611 0.1607 0.159 0.153 0.15 0.142 6.71%
Adjusted Per Share Value based on latest NOSH - 127,037
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.67 2.54 3.01 3.88 2.95 1.97 1.25 65.47%
EPS 0.22 0.28 0.40 0.61 0.50 0.36 0.07 113.81%
DPS 0.14 0.19 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.0441 0.0455 0.0453 0.045 0.0432 0.0423 0.0388 8.86%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.14 0.15 0.16 0.18 0.18 0.19 0.19 -
P/RPS 1.48 1.67 1.50 1.31 1.72 2.72 4.16 -49.63%
P/EPS 17.72 15.20 11.43 8.33 10.23 14.69 79.17 -62.96%
EY 5.64 6.58 8.75 12.00 9.78 6.81 1.26 170.37%
DY 3.57 4.44 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.89 0.93 1.00 1.13 1.18 1.27 1.34 -23.78%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 28/08/08 28/05/08 20/02/08 14/11/07 14/08/07 -
Price 0.10 0.15 0.16 0.17 0.17 0.17 0.21 -
P/RPS 1.06 1.67 1.50 1.24 1.63 2.43 4.60 -62.24%
P/EPS 12.66 15.20 11.43 7.87 9.66 13.14 87.50 -72.27%
EY 7.90 6.58 8.75 12.71 10.35 7.61 1.14 261.35%
DY 5.00 4.44 0.00 0.00 8.82 0.00 0.00 -
P/NAPS 0.64 0.93 1.00 1.07 1.11 1.13 1.48 -42.66%

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