[SOLUTN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -9.91%
YoY- -39.07%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 11,274 11,812 11,994 13,040 18,092 15,617 14,434 -15.14%
PBT 779 1,034 1,526 2,672 2,837 2,801 2,980 -59.01%
Tax -512 -420 -510 -848 -815 -570 -468 6.15%
NP 267 614 1,016 1,824 2,022 2,230 2,512 -77.46%
-
NP to SH 394 622 1,024 1,828 2,029 2,240 2,520 -70.87%
-
Tax Rate 65.73% 40.62% 33.42% 31.74% 28.73% 20.35% 15.70% -
Total Cost 11,007 11,197 10,978 11,216 16,070 13,386 11,922 -5.17%
-
Net Worth 22,560 22,032 22,596 22,342 21,840 21,435 22,226 0.99%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 1,900 2,526 1,260 -
Div Payout % - - - - 93.66% 112.78% 50.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 22,560 22,032 22,596 22,342 21,840 21,435 22,226 0.99%
NOSH 171,304 166,785 170,666 126,944 126,687 126,315 126,000 22.65%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.37% 5.20% 8.47% 13.99% 11.18% 14.28% 17.40% -
ROE 1.75% 2.83% 4.53% 8.18% 9.29% 10.45% 11.34% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.58 7.08 7.03 10.27 14.28 12.36 11.46 -30.84%
EPS 0.23 0.37 0.60 1.44 1.60 1.77 2.00 -76.25%
DPS 0.00 0.00 0.00 0.00 1.50 2.00 1.00 -
NAPS 0.1317 0.1321 0.1324 0.176 0.1724 0.1697 0.1764 -17.65%
Adjusted Per Share Value based on latest NOSH - 126,944
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.51 2.63 2.67 2.91 4.03 3.48 3.22 -15.26%
EPS 0.09 0.14 0.23 0.41 0.45 0.50 0.56 -70.34%
DPS 0.00 0.00 0.00 0.00 0.42 0.56 0.28 -
NAPS 0.0503 0.0491 0.0504 0.0498 0.0487 0.0478 0.0495 1.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.13 0.11 0.15 0.23 0.20 0.18 0.19 -
P/RPS 1.98 1.55 2.13 2.24 1.40 1.46 1.66 12.43%
P/EPS 56.52 29.46 25.00 15.97 12.49 10.15 9.50 227.27%
EY 1.77 3.39 4.00 6.26 8.01 9.85 10.53 -69.44%
DY 0.00 0.00 0.00 0.00 7.50 11.11 5.26 -
P/NAPS 0.99 0.83 1.13 1.31 1.16 1.06 1.08 -5.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 18/11/11 19/08/11 20/05/11 01/03/11 24/11/10 25/08/10 -
Price 0.14 0.13 0.12 0.17 0.22 0.17 0.16 -
P/RPS 2.13 1.84 1.71 1.65 1.54 1.37 1.40 32.18%
P/EPS 60.87 34.82 20.00 11.81 13.74 9.59 8.00 285.42%
EY 1.64 2.87 5.00 8.47 7.28 10.43 12.50 -74.08%
DY 0.00 0.00 0.00 0.00 6.82 11.76 6.25 -
P/NAPS 1.06 0.98 0.91 0.97 1.28 1.00 0.91 10.67%

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