[SOLUTN] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 77.23%
YoY- 42.52%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 587 2,142 2,690 5,609 2,074 3,555 2,698 -63.85%
PBT -258 348 384 909 524 661 184 -
Tax -15 -32 -11 -14 -19 -75 0 -
NP -273 316 373 895 505 586 184 -
-
NP to SH -271 318 373 895 505 586 184 -
-
Tax Rate - 9.20% 2.86% 1.54% 3.63% 11.35% 0.00% -
Total Cost 860 1,826 2,317 4,714 1,569 2,969 2,514 -51.11%
-
Net Worth 19,228 19,207 18,401 18,278 18,684 18,382 16,682 9.94%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 1,273 - -
Div Payout % - - - - - 217.39% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 19,228 19,207 18,401 18,278 18,684 18,382 16,682 9.94%
NOSH 129,047 127,200 124,333 126,056 126,249 127,391 122,666 3.44%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -46.51% 14.75% 13.87% 15.96% 24.35% 16.48% 6.82% -
ROE -1.41% 1.66% 2.03% 4.90% 2.70% 3.19% 1.10% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.45 1.68 2.16 4.45 1.64 2.79 2.20 -65.31%
EPS -0.21 0.25 0.30 0.71 0.40 0.46 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.149 0.151 0.148 0.145 0.148 0.1443 0.136 6.28%
Adjusted Per Share Value based on latest NOSH - 126,056
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.12 0.44 0.55 1.15 0.43 0.73 0.56 -64.22%
EPS -0.06 0.07 0.08 0.18 0.10 0.12 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.26 0.00 -
NAPS 0.0396 0.0395 0.0379 0.0376 0.0384 0.0378 0.0343 10.06%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.23 0.18 0.14 0.14 0.15 0.13 0.14 -
P/RPS 50.56 10.69 6.47 3.15 9.13 4.66 6.37 298.40%
P/EPS -109.52 72.00 46.67 19.72 37.50 28.26 93.33 -
EY -0.91 1.39 2.14 5.07 2.67 3.54 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 1.54 1.19 0.95 0.97 1.01 0.90 1.03 30.78%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 16/02/07 13/11/06 29/08/06 30/05/06 07/03/06 30/11/05 -
Price 0.15 0.26 0.15 0.13 0.14 0.12 0.12 -
P/RPS 32.98 15.44 6.93 2.92 8.52 4.30 5.46 232.03%
P/EPS -71.43 104.00 50.00 18.31 35.00 26.09 80.00 -
EY -1.40 0.96 2.00 5.46 2.86 3.83 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 1.01 1.72 1.01 0.90 0.95 0.83 0.88 9.62%

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