[SOLUTN] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -36.27%
YoY- -61.38%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 16,984 13,219 8,774 7,631 11,028 12,515 13,928 14.12%
PBT 3,275 2,313 1,606 899 1,383 2,165 2,478 20.41%
Tax -92 -89 -66 -68 -72 -76 -119 -15.75%
NP 3,183 2,224 1,540 831 1,311 2,089 2,359 22.08%
-
NP to SH 3,185 2,228 1,546 838 1,315 2,091 2,359 22.13%
-
Tax Rate 2.81% 3.85% 4.11% 7.56% 5.21% 3.51% 4.80% -
Total Cost 13,801 10,995 7,234 6,800 9,717 10,426 11,569 12.46%
-
Net Worth 20,198 19,367 19,076 17,986 19,228 19,207 18,401 6.40%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 632 632 - - - - 1,273 -37.27%
Div Payout % 19.87% 28.41% - - - - 54.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 20,198 19,367 19,076 17,986 19,228 19,207 18,401 6.40%
NOSH 127,037 126,582 127,176 126,666 129,047 127,200 124,333 1.44%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.74% 16.82% 17.55% 10.89% 11.89% 16.69% 16.94% -
ROE 15.77% 11.50% 8.10% 4.66% 6.84% 10.89% 12.82% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.37 10.44 6.90 6.02 8.55 9.84 11.20 12.51%
EPS 2.51 1.76 1.22 0.66 1.02 1.64 1.90 20.37%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 1.02 -37.80%
NAPS 0.159 0.153 0.15 0.142 0.149 0.151 0.148 4.89%
Adjusted Per Share Value based on latest NOSH - 126,666
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.49 2.72 1.81 1.57 2.27 2.58 2.87 13.91%
EPS 0.66 0.46 0.32 0.17 0.27 0.43 0.49 21.94%
DPS 0.13 0.13 0.00 0.00 0.00 0.00 0.26 -36.97%
NAPS 0.0416 0.0399 0.0393 0.037 0.0396 0.0395 0.0379 6.40%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.18 0.18 0.19 0.19 0.23 0.18 0.14 -
P/RPS 1.35 1.72 2.75 3.15 2.69 1.83 1.25 5.25%
P/EPS 7.18 10.23 15.63 28.72 22.57 10.95 7.38 -1.81%
EY 13.93 9.78 6.40 3.48 4.43 9.13 13.55 1.85%
DY 2.78 2.78 0.00 0.00 0.00 0.00 7.32 -47.52%
P/NAPS 1.13 1.18 1.27 1.34 1.54 1.19 0.95 12.25%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 20/02/08 14/11/07 14/08/07 30/05/07 16/02/07 13/11/06 -
Price 0.17 0.17 0.17 0.21 0.15 0.26 0.15 -
P/RPS 1.27 1.63 2.46 3.49 1.76 2.64 1.34 -3.51%
P/EPS 6.78 9.66 13.98 31.74 14.72 15.82 7.91 -9.75%
EY 14.75 10.35 7.15 3.15 6.79 6.32 12.65 10.77%
DY 2.94 2.94 0.00 0.00 0.00 0.00 6.83 -42.96%
P/NAPS 1.07 1.11 1.13 1.48 1.01 1.72 1.01 3.91%

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