[SOLUTN] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.24%
YoY- -70.26%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,090 8,842 7,144 5,452 11,962 11,405 13,490 -1.98%
PBT 3,218 1,449 1,096 912 1,041 1,302 1,838 45.11%
Tax -79 -77 -76 -100 -45 -54 -66 12.69%
NP 3,139 1,372 1,020 812 996 1,248 1,772 46.25%
-
NP to SH 3,146 1,378 1,024 816 998 1,249 1,772 46.46%
-
Tax Rate 2.45% 5.31% 6.93% 10.96% 4.32% 4.15% 3.59% -
Total Cost 9,951 7,470 6,124 4,640 10,966 10,157 11,718 -10.29%
-
Net Worth 21,668 20,780 20,055 20,170 19,783 20,398 20,340 4.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,263 1,681 - - 631 844 - -
Div Payout % 40.16% 121.95% - - 63.29% 67.57% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 21,668 20,780 20,055 20,170 19,783 20,398 20,340 4.29%
NOSH 126,345 126,097 124,878 127,500 126,329 126,621 126,571 -0.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.98% 15.52% 14.28% 14.89% 8.33% 10.94% 13.14% -
ROE 14.52% 6.63% 5.11% 4.05% 5.04% 6.12% 8.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.36 7.01 5.72 4.28 9.47 9.01 10.66 -1.87%
EPS 2.49 1.09 0.82 0.64 0.79 0.99 1.40 46.64%
DPS 1.00 1.33 0.00 0.00 0.50 0.67 0.00 -
NAPS 0.1715 0.1648 0.1606 0.1582 0.1566 0.1611 0.1607 4.41%
Adjusted Per Share Value based on latest NOSH - 127,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.92 1.97 1.59 1.22 2.67 2.54 3.01 -1.99%
EPS 0.70 0.31 0.23 0.18 0.22 0.28 0.40 45.07%
DPS 0.28 0.37 0.00 0.00 0.14 0.19 0.00 -
NAPS 0.0483 0.0463 0.0447 0.045 0.0441 0.0455 0.0453 4.35%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.14 0.14 0.15 0.10 0.14 0.15 0.16 -
P/RPS 1.35 2.00 2.62 2.34 1.48 1.67 1.50 -6.76%
P/EPS 5.62 12.80 18.29 15.63 17.72 15.20 11.43 -37.62%
EY 17.79 7.81 5.47 6.40 5.64 6.58 8.75 60.28%
DY 7.14 9.52 0.00 0.00 3.57 4.44 0.00 -
P/NAPS 0.82 0.85 0.93 0.63 0.89 0.93 1.00 -12.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 21/05/09 27/02/09 27/11/08 28/08/08 -
Price 0.18 0.14 0.15 0.15 0.10 0.15 0.16 -
P/RPS 1.74 2.00 2.62 3.51 1.06 1.67 1.50 10.37%
P/EPS 7.23 12.80 18.29 23.44 12.66 15.20 11.43 -26.25%
EY 13.83 7.81 5.47 4.27 7.90 6.58 8.75 35.57%
DY 5.56 9.52 0.00 0.00 5.00 4.44 0.00 -
P/NAPS 1.05 0.85 0.93 0.95 0.64 0.93 1.00 3.29%

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