[SOLUTN] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -34.72%
YoY- 25.29%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 8,789 8,973 11,962 15,141 17,165 16,984 13,219 -23.84%
PBT 670 565 1,041 2,032 3,065 3,275 2,313 -56.25%
Tax -50 -52 -45 -96 -97 -92 -89 -31.93%
NP 620 513 996 1,936 2,968 3,183 2,224 -57.35%
-
NP to SH 624 516 998 1,937 2,967 3,185 2,228 -57.22%
-
Tax Rate 7.46% 9.20% 4.32% 4.72% 3.16% 2.81% 3.85% -
Total Cost 8,169 8,460 10,966 13,205 14,197 13,801 10,995 -17.98%
-
Net Worth 20,610 20,170 19,418 20,540 20,087 20,198 19,367 4.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,257 1,257 1,257 1,270 632 632 632 58.21%
Div Payout % 201.52% 243.70% 126.00% 65.59% 21.33% 19.87% 28.41% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 20,610 20,170 19,418 20,540 20,087 20,198 19,367 4.23%
NOSH 128,333 127,500 123,999 127,500 125,000 127,037 126,582 0.92%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.05% 5.72% 8.33% 12.79% 17.29% 18.74% 16.82% -
ROE 3.03% 2.56% 5.14% 9.43% 14.77% 15.77% 11.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.85 7.04 9.65 11.88 13.73 13.37 10.44 -24.51%
EPS 0.49 0.40 0.80 1.52 2.37 2.51 1.76 -57.39%
DPS 0.98 0.99 1.01 1.00 0.50 0.50 0.50 56.68%
NAPS 0.1606 0.1582 0.1566 0.1611 0.1607 0.159 0.153 3.28%
Adjusted Per Share Value based on latest NOSH - 127,500
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.81 1.85 2.46 3.12 3.53 3.49 2.72 -23.79%
EPS 0.13 0.11 0.21 0.40 0.61 0.66 0.46 -56.96%
DPS 0.26 0.26 0.26 0.26 0.13 0.13 0.13 58.80%
NAPS 0.0424 0.0415 0.04 0.0423 0.0413 0.0416 0.0399 4.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.15 0.10 0.14 0.15 0.16 0.18 0.18 -
P/RPS 2.19 1.42 1.45 1.26 1.17 1.35 1.72 17.49%
P/EPS 30.85 24.71 17.39 9.87 6.74 7.18 10.23 108.87%
EY 3.24 4.05 5.75 10.13 14.84 13.93 9.78 -52.15%
DY 6.53 9.86 7.24 6.67 3.13 2.78 2.78 76.79%
P/NAPS 0.93 0.63 0.89 0.93 1.00 1.13 1.18 -14.68%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 21/05/09 27/02/09 27/11/08 28/08/08 28/05/08 20/02/08 -
Price 0.15 0.15 0.10 0.15 0.16 0.17 0.17 -
P/RPS 2.19 2.13 1.04 1.26 1.17 1.27 1.63 21.78%
P/EPS 30.85 37.06 12.42 9.87 6.74 6.78 9.66 117.01%
EY 3.24 2.70 8.05 10.13 14.84 14.75 10.35 -53.92%
DY 6.53 6.58 10.14 6.67 3.13 2.94 2.94 70.31%
P/NAPS 0.93 0.95 0.64 0.93 1.00 1.07 1.11 -11.13%

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