[SOLUTN] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -62.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 3,555 2,698 2,964 1,048 2,351 4,208 1,231 102.40%
PBT 661 184 648 180 484 752 190 129.07%
Tax -75 0 -20 0 -10 -3 -1 1664.51%
NP 586 184 628 180 474 749 189 112.19%
-
NP to SH 586 184 628 180 474 749 189 112.19%
-
Tax Rate 11.35% 0.00% 3.09% 0.00% 2.07% 0.40% 0.53% -
Total Cost 2,969 2,514 2,336 868 1,877 3,459 1,042 100.60%
-
Net Worth 18,382 16,682 9,697 0 9,275 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,273 - - - - - - -
Div Payout % 217.39% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 18,382 16,682 9,697 0 9,275 0 0 -
NOSH 127,391 122,666 92,352 89,999 92,941 92,469 94,499 21.96%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.48% 6.82% 21.19% 17.18% 20.16% 17.80% 15.35% -
ROE 3.19% 1.10% 6.48% 0.00% 5.11% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.79 2.20 3.21 1.16 2.53 4.55 1.30 66.15%
EPS 0.46 0.15 0.68 0.20 0.51 0.81 0.20 73.97%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1443 0.136 0.105 0.00 0.0998 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.79 0.60 0.66 0.23 0.52 0.94 0.27 104.17%
EPS 0.13 0.04 0.14 0.04 0.11 0.17 0.04 118.93%
DPS 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.0372 0.0216 0.00 0.0207 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 - - - - - -
Price 0.13 0.14 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.66 6.37 0.00 0.00 0.00 0.00 0.00 -
P/EPS 28.26 93.33 0.00 0.00 0.00 0.00 0.00 -
EY 3.54 1.07 0.00 0.00 0.00 0.00 0.00 -
DY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 07/03/06 30/11/05 27/07/05 - - - - -
Price 0.12 0.12 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.30 5.46 0.00 0.00 0.00 0.00 0.00 -
P/EPS 26.09 80.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.83 1.25 0.00 0.00 0.00 0.00 0.00 -
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 0.00 0.00 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