[SOLUTN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 101.95%
YoY- 10.35%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,217 3,437 13,090 6,632 3,572 1,363 11,962 -28.66%
PBT 1,490 818 3,218 1,087 548 228 1,041 27.08%
Tax -234 -70 -79 -58 -38 -25 -45 201.05%
NP 1,256 748 3,139 1,029 510 203 996 16.77%
-
NP to SH 1,260 750 3,146 1,034 512 204 998 16.86%
-
Tax Rate 15.70% 8.56% 2.45% 5.34% 6.93% 10.96% 4.32% -
Total Cost 5,961 2,689 9,951 5,603 3,062 1,160 10,966 -33.46%
-
Net Worth 22,226 22,538 21,668 20,780 20,055 20,170 19,783 8.09%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 630 12 1,263 1,260 - - 631 -0.10%
Div Payout % 50.00% 1.69% 40.16% 121.95% - - 63.29% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 22,226 22,538 21,668 20,780 20,055 20,170 19,783 8.09%
NOSH 126,000 127,118 126,345 126,097 124,878 127,500 126,329 -0.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.40% 21.76% 23.98% 15.52% 14.28% 14.89% 8.33% -
ROE 5.67% 3.33% 14.52% 4.98% 2.55% 1.01% 5.04% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.73 2.70 10.36 5.26 2.86 1.07 9.47 -28.52%
EPS 1.00 0.59 2.49 0.82 0.41 0.16 0.79 17.06%
DPS 0.50 0.01 1.00 1.00 0.00 0.00 0.50 0.00%
NAPS 0.1764 0.1773 0.1715 0.1648 0.1606 0.1582 0.1566 8.28%
Adjusted Per Share Value based on latest NOSH - 127,317
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.61 0.77 2.92 1.48 0.80 0.30 2.67 -28.69%
EPS 0.28 0.17 0.70 0.23 0.11 0.05 0.22 17.49%
DPS 0.14 0.00 0.28 0.28 0.00 0.00 0.14 0.00%
NAPS 0.0495 0.0502 0.0483 0.0463 0.0447 0.045 0.0441 8.02%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.19 0.20 0.14 0.14 0.15 0.10 0.14 -
P/RPS 3.32 7.40 1.35 2.66 5.24 9.35 1.48 71.61%
P/EPS 19.00 33.90 5.62 17.07 36.59 62.50 17.72 4.77%
EY 5.26 2.95 17.79 5.86 2.73 1.60 5.64 -4.55%
DY 2.63 0.05 7.14 7.14 0.00 0.00 3.57 -18.47%
P/NAPS 1.08 1.13 0.82 0.85 0.93 0.63 0.89 13.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 20/05/10 25/02/10 30/11/09 28/08/09 21/05/09 27/02/09 -
Price 0.16 0.18 0.18 0.14 0.15 0.15 0.10 -
P/RPS 2.79 6.66 1.74 2.66 5.24 14.03 1.06 90.97%
P/EPS 16.00 30.51 7.23 17.07 36.59 93.75 12.66 16.94%
EY 6.25 3.28 13.83 5.86 2.73 1.07 7.90 -14.49%
DY 3.13 0.06 5.56 7.14 0.00 0.00 5.00 -26.88%
P/NAPS 0.91 1.02 1.05 0.85 0.93 0.95 0.64 26.52%

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