[SOLUTN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -37.39%
YoY- -79.51%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 8,328 9,600 11,272 15,237 16,870 17,914 18,091 -40.40%
PBT -9 337 778 1,535 2,134 2,712 2,862 -
Tax -317 -360 -511 -765 -901 -1,022 -880 -49.40%
NP -326 -23 267 770 1,233 1,690 1,982 -
-
NP to SH -210 81 363 777 1,241 1,697 1,990 -
-
Tax Rate - 106.82% 65.68% 49.84% 42.22% 37.68% 30.75% -
Total Cost 8,654 9,623 11,005 14,467 15,637 16,224 16,109 -33.94%
-
Net Worth 22,959 23,187 22,608 19,815 23,832 22,342 21,409 4.77%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 1,244 2,513 2,513 2,526 -
Div Payout % - - - 160.10% 202.55% 148.13% 126.96% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 22,959 23,187 22,608 19,815 23,832 22,342 21,409 4.77%
NOSH 174,999 174,999 171,666 150,000 180,000 126,944 124,400 25.57%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -3.91% -0.24% 2.37% 5.05% 7.31% 9.43% 10.96% -
ROE -0.91% 0.35% 1.61% 3.92% 5.21% 7.60% 9.30% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.76 5.49 6.57 10.16 9.37 14.11 14.54 -52.53%
EPS -0.12 0.05 0.21 0.52 0.69 1.34 1.60 -
DPS 0.00 0.00 0.00 0.83 1.40 1.98 2.03 -
NAPS 0.1312 0.1325 0.1317 0.1321 0.1324 0.176 0.1721 -16.56%
Adjusted Per Share Value based on latest NOSH - 150,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.86 2.14 2.51 3.40 3.76 3.99 4.03 -40.30%
EPS -0.05 0.02 0.08 0.17 0.28 0.38 0.44 -
DPS 0.00 0.00 0.00 0.28 0.56 0.56 0.56 -
NAPS 0.0512 0.0517 0.0504 0.0442 0.0531 0.0498 0.0477 4.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.11 0.13 0.13 0.11 0.15 0.23 0.20 -
P/RPS 2.31 2.37 1.98 1.08 1.60 1.63 1.38 41.02%
P/EPS -91.67 280.86 61.48 21.24 21.76 17.21 12.50 -
EY -1.09 0.36 1.63 4.71 4.60 5.81 8.00 -
DY 0.00 0.00 0.00 7.54 9.31 8.61 10.15 -
P/NAPS 0.84 0.98 0.99 0.83 1.13 1.31 1.16 -19.37%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 17/05/12 21/02/12 18/11/11 19/08/11 20/05/11 01/03/11 -
Price 0.13 0.12 0.14 0.13 0.12 0.17 0.22 -
P/RPS 2.73 2.19 2.13 1.28 1.28 1.20 1.51 48.46%
P/EPS -108.33 259.26 66.21 25.10 17.41 12.72 13.75 -
EY -0.92 0.39 1.51 3.98 5.75 7.86 7.27 -
DY 0.00 0.00 0.00 6.38 11.64 11.65 9.23 -
P/NAPS 0.99 0.91 1.06 0.98 0.91 0.97 1.28 -15.75%

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