[SOLUTN] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -17.84%
YoY- -19.73%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,736 3,260 6,379 4,495 3,780 3,437 6,458 -43.68%
PBT 94 668 761 611 672 818 2,132 -87.59%
Tax -43 -212 -451 -195 -164 -70 -21 61.46%
NP 51 456 310 416 508 748 2,111 -91.69%
-
NP to SH 54 457 311 419 510 750 2,113 -91.38%
-
Tax Rate 45.74% 31.74% 59.26% 31.91% 24.40% 8.56% 0.98% -
Total Cost 2,685 2,804 6,069 4,079 3,272 2,689 4,347 -27.53%
-
Net Worth 23,832 22,342 21,409 21,546 22,491 22,538 21,699 6.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 1,244 1,269 - 12 1,265 -
Div Payout % - - 400.00% 303.03% - 1.69% 59.88% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 23,832 22,342 21,409 21,546 22,491 22,538 21,699 6.46%
NOSH 180,000 126,944 124,400 126,969 127,499 127,118 126,526 26.57%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.86% 13.99% 4.86% 9.25% 13.44% 21.76% 32.69% -
ROE 0.23% 2.05% 1.45% 1.94% 2.27% 3.33% 9.74% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.52 2.57 5.13 3.54 2.96 2.70 5.10 -55.48%
EPS 0.03 0.36 0.25 0.33 0.40 0.59 1.67 -93.19%
DPS 0.00 0.00 1.00 1.00 0.00 0.01 1.00 -
NAPS 0.1324 0.176 0.1721 0.1697 0.1764 0.1773 0.1715 -15.88%
Adjusted Per Share Value based on latest NOSH - 126,969
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.56 0.67 1.31 0.92 0.78 0.71 1.33 -43.91%
EPS 0.01 0.09 0.06 0.09 0.10 0.15 0.43 -91.90%
DPS 0.00 0.00 0.26 0.26 0.00 0.00 0.26 -
NAPS 0.049 0.046 0.0441 0.0443 0.0463 0.0464 0.0447 6.33%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.15 0.23 0.20 0.18 0.19 0.20 0.14 -
P/RPS 9.87 8.96 3.90 5.08 6.41 7.40 2.74 135.53%
P/EPS 500.00 63.89 80.00 54.55 47.50 33.90 8.38 1438.40%
EY 0.20 1.57 1.25 1.83 2.11 2.95 11.93 -93.49%
DY 0.00 0.00 5.00 5.56 0.00 0.05 7.14 -
P/NAPS 1.13 1.31 1.16 1.06 1.08 1.13 0.82 23.90%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 20/05/11 01/03/11 24/11/10 25/08/10 20/05/10 25/02/10 -
Price 0.12 0.17 0.22 0.17 0.16 0.18 0.18 -
P/RPS 7.89 6.62 4.29 4.80 5.40 6.66 3.53 71.20%
P/EPS 400.00 47.22 88.00 51.52 40.00 30.51 10.78 1019.87%
EY 0.25 2.12 1.14 1.94 2.50 3.28 9.28 -91.07%
DY 0.00 0.00 4.55 5.88 0.00 0.06 5.56 -
P/NAPS 0.91 0.97 1.28 1.00 0.91 1.02 1.05 -9.12%

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