[SOLUTN] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -64.51%
YoY- 267.65%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 6,379 4,495 3,780 3,437 6,458 3,060 2,209 102.39%
PBT 761 611 672 818 2,132 539 320 77.88%
Tax -451 -195 -164 -70 -21 -20 -13 956.85%
NP 310 416 508 748 2,111 519 307 0.64%
-
NP to SH 311 419 510 750 2,113 522 308 0.64%
-
Tax Rate 59.26% 31.91% 24.40% 8.56% 0.98% 3.71% 4.06% -
Total Cost 6,069 4,079 3,272 2,689 4,347 2,541 1,902 116.28%
-
Net Worth 21,409 21,546 22,491 22,538 21,699 20,981 20,610 2.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,244 1,269 - 12 1,265 1,273 - -
Div Payout % 400.00% 303.03% - 1.69% 59.88% 243.90% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 21,409 21,546 22,491 22,538 21,699 20,981 20,610 2.56%
NOSH 124,400 126,969 127,499 127,118 126,526 127,317 128,333 -2.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.86% 9.25% 13.44% 21.76% 32.69% 16.96% 13.90% -
ROE 1.45% 1.94% 2.27% 3.33% 9.74% 2.49% 1.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.13 3.54 2.96 2.70 5.10 2.40 1.72 106.78%
EPS 0.25 0.33 0.40 0.59 1.67 0.41 0.24 2.75%
DPS 1.00 1.00 0.00 0.01 1.00 1.00 0.00 -
NAPS 0.1721 0.1697 0.1764 0.1773 0.1715 0.1648 0.1606 4.70%
Adjusted Per Share Value based on latest NOSH - 127,118
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.42 1.00 0.84 0.77 1.44 0.68 0.49 102.87%
EPS 0.07 0.09 0.11 0.17 0.47 0.12 0.07 0.00%
DPS 0.28 0.28 0.00 0.00 0.28 0.28 0.00 -
NAPS 0.0477 0.048 0.0501 0.0502 0.0484 0.0468 0.0459 2.59%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.20 0.18 0.19 0.20 0.14 0.14 0.15 -
P/RPS 3.90 5.08 6.41 7.40 2.74 5.82 8.71 -41.38%
P/EPS 80.00 54.55 47.50 33.90 8.38 34.15 62.50 17.83%
EY 1.25 1.83 2.11 2.95 11.93 2.93 1.60 -15.13%
DY 5.00 5.56 0.00 0.05 7.14 7.14 0.00 -
P/NAPS 1.16 1.06 1.08 1.13 0.82 0.85 0.93 15.82%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 24/11/10 25/08/10 20/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.22 0.17 0.16 0.18 0.18 0.14 0.15 -
P/RPS 4.29 4.80 5.40 6.66 3.53 5.82 8.71 -37.55%
P/EPS 88.00 51.52 40.00 30.51 10.78 34.15 62.50 25.54%
EY 1.14 1.94 2.50 3.28 9.28 2.93 1.60 -20.17%
DY 4.55 5.88 0.00 0.06 5.56 7.14 0.00 -
P/NAPS 1.28 1.00 0.91 1.02 1.05 0.85 0.93 23.66%

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