[SOLUTN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 204.26%
YoY- 215.23%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 11,713 7,217 3,437 13,090 6,632 3,572 1,363 318.99%
PBT 2,101 1,490 818 3,218 1,087 548 228 338.94%
Tax -428 -234 -70 -79 -58 -38 -25 563.10%
NP 1,673 1,256 748 3,139 1,029 510 203 307.48%
-
NP to SH 1,680 1,260 750 3,146 1,034 512 204 307.28%
-
Tax Rate 20.37% 15.70% 8.56% 2.45% 5.34% 6.93% 10.96% -
Total Cost 10,040 5,961 2,689 9,951 5,603 3,062 1,160 320.99%
-
Net Worth 21,435 22,226 22,538 21,668 20,780 20,055 20,170 4.13%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,894 630 12 1,263 1,260 - - -
Div Payout % 112.78% 50.00% 1.69% 40.16% 121.95% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 21,435 22,226 22,538 21,668 20,780 20,055 20,170 4.13%
NOSH 126,315 126,000 127,118 126,345 126,097 124,878 127,500 -0.62%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.28% 17.40% 21.76% 23.98% 15.52% 14.28% 14.89% -
ROE 7.84% 5.67% 3.33% 14.52% 4.98% 2.55% 1.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.27 5.73 2.70 10.36 5.26 2.86 1.07 321.26%
EPS 1.33 1.00 0.59 2.49 0.82 0.41 0.16 309.82%
DPS 1.50 0.50 0.01 1.00 1.00 0.00 0.00 -
NAPS 0.1697 0.1764 0.1773 0.1715 0.1648 0.1606 0.1582 4.78%
Adjusted Per Share Value based on latest NOSH - 126,526
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.61 1.61 0.77 2.92 1.48 0.80 0.30 322.44%
EPS 0.37 0.28 0.17 0.70 0.23 0.11 0.05 279.27%
DPS 0.42 0.14 0.00 0.28 0.28 0.00 0.00 -
NAPS 0.0478 0.0495 0.0502 0.0483 0.0463 0.0447 0.045 4.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.19 0.20 0.14 0.14 0.15 0.10 -
P/RPS 1.94 3.32 7.40 1.35 2.66 5.24 9.35 -64.91%
P/EPS 13.53 19.00 33.90 5.62 17.07 36.59 62.50 -63.91%
EY 7.39 5.26 2.95 17.79 5.86 2.73 1.60 177.08%
DY 8.33 2.63 0.05 7.14 7.14 0.00 0.00 -
P/NAPS 1.06 1.08 1.13 0.82 0.85 0.93 0.63 41.41%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 20/05/10 25/02/10 30/11/09 28/08/09 21/05/09 -
Price 0.17 0.16 0.18 0.18 0.14 0.15 0.15 -
P/RPS 1.83 2.79 6.66 1.74 2.66 5.24 14.03 -74.24%
P/EPS 12.78 16.00 30.51 7.23 17.07 36.59 93.75 -73.48%
EY 7.82 6.25 3.28 13.83 5.86 2.73 1.07 276.14%
DY 8.82 3.13 0.06 5.56 7.14 0.00 0.00 -
P/NAPS 1.00 0.91 1.02 1.05 0.85 0.93 0.95 3.47%

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