[SOLUTN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 12.04%
YoY- -59.37%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,588 11,274 8,859 5,997 3,260 18,092 11,713 -73.57%
PBT 227 779 776 763 668 2,837 2,101 -77.28%
Tax -61 -512 -315 -255 -212 -815 -428 -72.68%
NP 166 267 461 508 456 2,022 1,673 -78.53%
-
NP to SH 175 394 467 512 457 2,029 1,680 -77.83%
-
Tax Rate 26.87% 65.73% 40.59% 33.42% 31.74% 28.73% 20.37% -
Total Cost 1,422 11,007 8,398 5,489 2,804 16,070 10,040 -72.79%
-
Net Worth 23,187 22,560 22,032 22,596 22,342 21,840 21,435 5.37%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 1,900 1,894 -
Div Payout % - - - - - 93.66% 112.78% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 23,187 22,560 22,032 22,596 22,342 21,840 21,435 5.37%
NOSH 174,999 171,304 166,785 170,666 126,944 126,687 126,315 24.25%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.45% 2.37% 5.20% 8.47% 13.99% 11.18% 14.28% -
ROE 0.75% 1.75% 2.12% 2.27% 2.05% 9.29% 7.84% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.91 6.58 5.31 3.51 2.57 14.28 9.27 -78.68%
EPS 0.10 0.23 0.28 0.30 0.36 1.60 1.33 -82.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 0.1325 0.1317 0.1321 0.1324 0.176 0.1724 0.1697 -15.19%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.35 2.51 1.97 1.34 0.73 4.03 2.61 -73.76%
EPS 0.04 0.09 0.10 0.11 0.10 0.45 0.37 -77.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.42 -
NAPS 0.0517 0.0503 0.0491 0.0504 0.0498 0.0487 0.0478 5.36%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.13 0.13 0.11 0.15 0.23 0.20 0.18 -
P/RPS 14.33 1.98 2.07 4.27 8.96 1.40 1.94 278.82%
P/EPS 130.00 56.52 39.29 50.00 63.89 12.49 13.53 351.33%
EY 0.77 1.77 2.55 2.00 1.57 8.01 7.39 -77.82%
DY 0.00 0.00 0.00 0.00 0.00 7.50 8.33 -
P/NAPS 0.98 0.99 0.83 1.13 1.31 1.16 1.06 -5.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 21/02/12 18/11/11 19/08/11 20/05/11 01/03/11 24/11/10 -
Price 0.12 0.14 0.13 0.12 0.17 0.22 0.17 -
P/RPS 13.22 2.13 2.45 3.42 6.62 1.54 1.83 273.24%
P/EPS 120.00 60.87 46.43 40.00 47.22 13.74 12.78 344.46%
EY 0.83 1.64 2.15 2.50 2.12 7.28 7.82 -77.55%
DY 0.00 0.00 0.00 0.00 0.00 6.82 8.82 -
P/NAPS 0.91 1.06 0.98 0.91 0.97 1.28 1.00 -6.08%

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