[SOLUTN] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 218.48%
YoY- 23.63%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,690 5,609 2,074 3,555 2,698 2,964 1,048 87.36%
PBT 384 909 524 661 184 648 180 65.64%
Tax -11 -14 -19 -75 0 -20 0 -
NP 373 895 505 586 184 628 180 62.46%
-
NP to SH 373 895 505 586 184 628 180 62.46%
-
Tax Rate 2.86% 1.54% 3.63% 11.35% 0.00% 3.09% 0.00% -
Total Cost 2,317 4,714 1,569 2,969 2,514 2,336 868 92.31%
-
Net Worth 18,401 18,278 18,684 18,382 16,682 9,697 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,273 - - - -
Div Payout % - - - 217.39% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 18,401 18,278 18,684 18,382 16,682 9,697 0 -
NOSH 124,333 126,056 126,249 127,391 122,666 92,352 89,999 24.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.87% 15.96% 24.35% 16.48% 6.82% 21.19% 17.18% -
ROE 2.03% 4.90% 2.70% 3.19% 1.10% 6.48% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.16 4.45 1.64 2.79 2.20 3.21 1.16 51.29%
EPS 0.30 0.71 0.40 0.46 0.15 0.68 0.20 31.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.148 0.145 0.148 0.1443 0.136 0.105 0.00 -
Adjusted Per Share Value based on latest NOSH - 127,391
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.55 1.15 0.43 0.73 0.56 0.61 0.22 84.09%
EPS 0.08 0.18 0.10 0.12 0.04 0.13 0.04 58.67%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.0379 0.0376 0.0384 0.0378 0.0343 0.02 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.14 0.14 0.15 0.13 0.14 0.00 0.00 -
P/RPS 6.47 3.15 9.13 4.66 6.37 0.00 0.00 -
P/EPS 46.67 19.72 37.50 28.26 93.33 0.00 0.00 -
EY 2.14 5.07 2.67 3.54 1.07 0.00 0.00 -
DY 0.00 0.00 0.00 7.69 0.00 0.00 0.00 -
P/NAPS 0.95 0.97 1.01 0.90 1.03 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 29/08/06 30/05/06 07/03/06 30/11/05 27/07/05 - -
Price 0.15 0.13 0.14 0.12 0.12 0.00 0.00 -
P/RPS 6.93 2.92 8.52 4.30 5.46 0.00 0.00 -
P/EPS 50.00 18.31 35.00 26.09 80.00 0.00 0.00 -
EY 2.00 5.46 2.86 3.83 1.25 0.00 0.00 -
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 1.01 0.90 0.95 0.83 0.88 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