[SOLUTN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 8.71%
YoY- 63.14%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 7,631 11,028 12,515 13,928 13,936 11,291 10,265 -17.98%
PBT 899 1,383 2,165 2,478 2,278 1,997 1,653 -33.44%
Tax -68 -72 -76 -119 -108 -114 -95 -20.03%
NP 831 1,311 2,089 2,359 2,170 1,883 1,558 -34.30%
-
NP to SH 838 1,315 2,091 2,359 2,170 1,883 1,558 -33.93%
-
Tax Rate 7.56% 5.21% 3.51% 4.80% 4.74% 5.71% 5.75% -
Total Cost 6,800 9,717 10,426 11,569 11,766 9,408 8,707 -15.23%
-
Net Worth 17,986 19,228 19,207 18,401 18,278 18,684 18,382 -1.44%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 1,273 1,273 - - -
Div Payout % - - - 54.00% 58.71% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 17,986 19,228 19,207 18,401 18,278 18,684 18,382 -1.44%
NOSH 126,666 129,047 127,200 124,333 126,056 126,249 127,391 -0.38%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.89% 11.89% 16.69% 16.94% 15.57% 16.68% 15.18% -
ROE 4.66% 6.84% 10.89% 12.82% 11.87% 10.08% 8.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.02 8.55 9.84 11.20 11.06 8.94 8.06 -17.72%
EPS 0.66 1.02 1.64 1.90 1.72 1.49 1.22 -33.68%
DPS 0.00 0.00 0.00 1.02 1.01 0.00 0.00 -
NAPS 0.142 0.149 0.151 0.148 0.145 0.148 0.1443 -1.06%
Adjusted Per Share Value based on latest NOSH - 124,333
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.70 2.46 2.79 3.10 3.11 2.52 2.29 -18.05%
EPS 0.19 0.29 0.47 0.53 0.48 0.42 0.35 -33.52%
DPS 0.00 0.00 0.00 0.28 0.28 0.00 0.00 -
NAPS 0.0401 0.0429 0.0428 0.041 0.0407 0.0417 0.041 -1.47%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.19 0.23 0.18 0.14 0.14 0.15 0.13 -
P/RPS 3.15 2.69 1.83 1.25 1.27 1.68 1.61 56.62%
P/EPS 28.72 22.57 10.95 7.38 8.13 10.06 10.63 94.33%
EY 3.48 4.43 9.13 13.55 12.30 9.94 9.41 -48.57%
DY 0.00 0.00 0.00 7.32 7.22 0.00 0.00 -
P/NAPS 1.34 1.54 1.19 0.95 0.97 1.01 0.90 30.48%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 14/08/07 30/05/07 16/02/07 13/11/06 29/08/06 30/05/06 - -
Price 0.21 0.15 0.26 0.15 0.13 0.14 0.00 -
P/RPS 3.49 1.76 2.64 1.34 1.18 1.57 0.00 -
P/EPS 31.74 14.72 15.82 7.91 7.55 9.39 0.00 -
EY 3.15 6.79 6.32 12.65 13.24 10.65 0.00 -
DY 0.00 0.00 0.00 6.83 7.77 0.00 0.00 -
P/NAPS 1.48 1.01 1.72 1.01 0.90 0.95 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