[SOLUTN] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 84.49%
YoY- -34.46%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 17,165 16,984 13,219 8,774 7,631 11,028 12,515 23.46%
PBT 3,065 3,275 2,313 1,606 899 1,383 2,165 26.10%
Tax -97 -92 -89 -66 -68 -72 -76 17.68%
NP 2,968 3,183 2,224 1,540 831 1,311 2,089 26.40%
-
NP to SH 2,967 3,185 2,228 1,546 838 1,315 2,091 26.29%
-
Tax Rate 3.16% 2.81% 3.85% 4.11% 7.56% 5.21% 3.51% -
Total Cost 14,197 13,801 10,995 7,234 6,800 9,717 10,426 22.87%
-
Net Worth 20,087 20,198 19,367 19,076 17,986 19,228 19,207 3.03%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 632 632 632 - - - - -
Div Payout % 21.33% 19.87% 28.41% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 20,087 20,198 19,367 19,076 17,986 19,228 19,207 3.03%
NOSH 125,000 127,037 126,582 127,176 126,666 129,047 127,200 -1.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.29% 18.74% 16.82% 17.55% 10.89% 11.89% 16.69% -
ROE 14.77% 15.77% 11.50% 8.10% 4.66% 6.84% 10.89% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.73 13.37 10.44 6.90 6.02 8.55 9.84 24.89%
EPS 2.37 2.51 1.76 1.22 0.66 1.02 1.64 27.84%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.159 0.153 0.15 0.142 0.149 0.151 4.24%
Adjusted Per Share Value based on latest NOSH - 127,176
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.83 3.79 2.95 1.96 1.70 2.46 2.79 23.54%
EPS 0.66 0.71 0.50 0.34 0.19 0.29 0.47 25.42%
DPS 0.14 0.14 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.045 0.0432 0.0425 0.0401 0.0429 0.0428 3.09%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.16 0.18 0.18 0.19 0.19 0.23 0.18 -
P/RPS 1.17 1.35 1.72 2.75 3.15 2.69 1.83 -25.80%
P/EPS 6.74 7.18 10.23 15.63 28.72 22.57 10.95 -27.66%
EY 14.84 13.93 9.78 6.40 3.48 4.43 9.13 38.28%
DY 3.13 2.78 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.18 1.27 1.34 1.54 1.19 -10.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 20/02/08 14/11/07 14/08/07 30/05/07 16/02/07 -
Price 0.16 0.17 0.17 0.17 0.21 0.15 0.26 -
P/RPS 1.17 1.27 1.63 2.46 3.49 1.76 2.64 -41.90%
P/EPS 6.74 6.78 9.66 13.98 31.74 14.72 15.82 -43.40%
EY 14.84 14.75 10.35 7.15 3.15 6.79 6.32 76.75%
DY 3.13 2.94 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 1.11 1.13 1.48 1.01 1.72 -30.36%

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