[SOLUTN] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.49%
YoY- 214.47%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,809 2,393 4,352 6,587 3,833 2,212 587 111.33%
PBT 58 215 704 1,055 1,091 425 -258 -
Tax -8 -15 -18 -55 -9 -10 -15 -34.15%
NP 50 200 686 1,000 1,082 415 -273 -
-
NP to SH 51 200 686 1,000 1,081 418 -271 -
-
Tax Rate 13.79% 6.98% 2.56% 5.21% 0.82% 2.35% - -
Total Cost 1,759 2,193 3,666 5,587 2,751 1,797 860 60.92%
-
Net Worth 20,540 20,087 20,198 19,367 19,076 17,986 19,228 4.48%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 637 - - 632 - - - -
Div Payout % 1,250.00% - - 63.29% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 20,540 20,087 20,198 19,367 19,076 17,986 19,228 4.48%
NOSH 127,500 125,000 127,037 126,582 127,176 126,666 129,047 -0.79%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.76% 8.36% 15.76% 15.18% 28.23% 18.76% -46.51% -
ROE 0.25% 1.00% 3.40% 5.16% 5.67% 2.32% -1.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.42 1.91 3.43 5.20 3.01 1.75 0.45 114.68%
EPS 0.04 0.16 0.54 0.79 0.85 0.33 -0.21 -
DPS 0.50 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1611 0.1607 0.159 0.153 0.15 0.142 0.149 5.32%
Adjusted Per Share Value based on latest NOSH - 126,582
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.40 0.53 0.97 1.47 0.85 0.49 0.13 111.11%
EPS 0.01 0.04 0.15 0.22 0.24 0.09 -0.06 -
DPS 0.14 0.00 0.00 0.14 0.00 0.00 0.00 -
NAPS 0.0458 0.0448 0.045 0.0432 0.0425 0.0401 0.0429 4.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.15 0.16 0.18 0.18 0.19 0.19 0.23 -
P/RPS 10.57 8.36 5.25 3.46 6.30 10.88 50.56 -64.67%
P/EPS 375.00 100.00 33.33 22.78 22.35 57.58 -109.52 -
EY 0.27 1.00 3.00 4.39 4.47 1.74 -0.91 -
DY 3.33 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 1.13 1.18 1.27 1.34 1.54 -28.48%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 28/05/08 20/02/08 14/11/07 14/08/07 30/05/07 -
Price 0.15 0.16 0.17 0.17 0.17 0.21 0.15 -
P/RPS 10.57 8.36 4.96 3.27 5.64 12.03 32.98 -53.07%
P/EPS 375.00 100.00 31.48 21.52 20.00 63.64 -71.43 -
EY 0.27 1.00 3.18 4.65 5.00 1.57 -1.40 -
DY 3.33 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 1.07 1.11 1.13 1.48 1.01 -5.33%

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