[SOLUTN] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -70.7%
YoY- -75.43%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,609 2,074 3,555 2,698 2,964 1,048 2,351 78.83%
PBT 909 524 661 184 648 180 484 52.39%
Tax -14 -19 -75 0 -20 0 -10 25.22%
NP 895 505 586 184 628 180 474 52.94%
-
NP to SH 895 505 586 184 628 180 474 52.94%
-
Tax Rate 1.54% 3.63% 11.35% 0.00% 3.09% 0.00% 2.07% -
Total Cost 4,714 1,569 2,969 2,514 2,336 868 1,877 85.07%
-
Net Worth 18,278 18,684 18,382 16,682 9,697 0 9,275 57.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,273 - - - - -
Div Payout % - - 217.39% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 18,278 18,684 18,382 16,682 9,697 0 9,275 57.37%
NOSH 126,056 126,249 127,391 122,666 92,352 89,999 92,941 22.59%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.96% 24.35% 16.48% 6.82% 21.19% 17.18% 20.16% -
ROE 4.90% 2.70% 3.19% 1.10% 6.48% 0.00% 5.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.45 1.64 2.79 2.20 3.21 1.16 2.53 45.86%
EPS 0.71 0.40 0.46 0.15 0.68 0.20 0.51 24.75%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.145 0.148 0.1443 0.136 0.105 0.00 0.0998 28.36%
Adjusted Per Share Value based on latest NOSH - 122,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.15 0.43 0.73 0.56 0.61 0.22 0.48 79.33%
EPS 0.18 0.10 0.12 0.04 0.13 0.04 0.10 48.13%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.0376 0.0384 0.0378 0.0343 0.02 0.00 0.0191 57.26%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 - - - -
Price 0.14 0.15 0.13 0.14 0.00 0.00 0.00 -
P/RPS 3.15 9.13 4.66 6.37 0.00 0.00 0.00 -
P/EPS 19.72 37.50 28.26 93.33 0.00 0.00 0.00 -
EY 5.07 2.67 3.54 1.07 0.00 0.00 0.00 -
DY 0.00 0.00 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.90 1.03 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 07/03/06 30/11/05 27/07/05 - - -
Price 0.13 0.14 0.12 0.12 0.00 0.00 0.00 -
P/RPS 2.92 8.52 4.30 5.46 0.00 0.00 0.00 -
P/EPS 18.31 35.00 26.09 80.00 0.00 0.00 0.00 -
EY 5.46 2.86 3.83 1.25 0.00 0.00 0.00 -
DY 0.00 0.00 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.83 0.88 0.00 0.00 0.00 -

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