[SOLUTN] QoQ 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- 69.48%
YoY- 923.53%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,780 3,437 6,458 3,060 2,209 1,363 3,408 7.17%
PBT 672 818 2,132 539 320 228 64 381.57%
Tax -164 -70 -21 -20 -13 -25 -4 1097.13%
NP 508 748 2,111 519 307 203 60 317.03%
-
NP to SH 510 750 2,113 522 308 204 62 309.06%
-
Tax Rate 24.40% 8.56% 0.98% 3.71% 4.06% 10.96% 6.25% -
Total Cost 3,272 2,689 4,347 2,541 1,902 1,160 3,348 -1.52%
-
Net Worth 22,491 22,538 21,699 20,981 20,610 20,170 19,418 10.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 12 1,265 1,273 - - 619 -
Div Payout % - 1.69% 59.88% 243.90% - - 1,000.00% -
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 22,491 22,538 21,699 20,981 20,610 20,170 19,418 10.31%
NOSH 127,499 127,118 126,526 127,317 128,333 127,500 123,999 1.87%
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 13.44% 21.76% 32.69% 16.96% 13.90% 14.89% 1.76% -
ROE 2.27% 3.33% 9.74% 2.49% 1.49% 1.01% 0.32% -
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 2.96 2.70 5.10 2.40 1.72 1.07 2.75 5.04%
EPS 0.40 0.59 1.67 0.41 0.24 0.16 0.05 301.52%
DPS 0.00 0.01 1.00 1.00 0.00 0.00 0.50 -
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 0.84 0.77 1.44 0.68 0.49 0.30 0.76 6.91%
EPS 0.11 0.17 0.47 0.12 0.07 0.05 0.01 396.78%
DPS 0.00 0.00 0.28 0.28 0.00 0.00 0.14 -
NAPS 0.0501 0.0502 0.0484 0.0468 0.0459 0.045 0.0433 10.24%
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 6.41 7.40 2.74 5.82 8.71 9.35 5.09 16.66%
P/EPS 47.50 33.90 8.38 34.15 62.50 62.50 280.00 -69.45%
EY 2.11 2.95 11.93 2.93 1.60 1.60 0.36 226.13%
DY 0.00 0.05 7.14 7.14 0.00 0.00 3.57 -
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 5.40 6.66 3.53 5.82 8.71 14.03 3.64 30.16%
P/EPS 40.00 30.51 10.78 34.15 62.50 93.75 200.00 -65.90%
EY 2.50 3.28 9.28 2.93 1.60 1.07 0.50 193.26%
DY 0.00 0.06 5.56 7.14 0.00 0.00 5.00 -
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