[SOLUTN] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11.36%
YoY- 34.21%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,774 7,631 11,028 12,515 13,928 13,936 11,291 -15.46%
PBT 1,606 899 1,383 2,165 2,478 2,278 1,997 -13.50%
Tax -66 -68 -72 -76 -119 -108 -114 -30.51%
NP 1,540 831 1,311 2,089 2,359 2,170 1,883 -12.53%
-
NP to SH 1,546 838 1,315 2,091 2,359 2,170 1,883 -12.30%
-
Tax Rate 4.11% 7.56% 5.21% 3.51% 4.80% 4.74% 5.71% -
Total Cost 7,234 6,800 9,717 10,426 11,569 11,766 9,408 -16.05%
-
Net Worth 19,076 17,986 19,228 19,207 18,401 18,278 18,684 1.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - 1,273 1,273 - -
Div Payout % - - - - 54.00% 58.71% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 19,076 17,986 19,228 19,207 18,401 18,278 18,684 1.39%
NOSH 127,176 126,666 129,047 127,200 124,333 126,056 126,249 0.48%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.55% 10.89% 11.89% 16.69% 16.94% 15.57% 16.68% -
ROE 8.10% 4.66% 6.84% 10.89% 12.82% 11.87% 10.08% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.90 6.02 8.55 9.84 11.20 11.06 8.94 -15.84%
EPS 1.22 0.66 1.02 1.64 1.90 1.72 1.49 -12.46%
DPS 0.00 0.00 0.00 0.00 1.02 1.01 0.00 -
NAPS 0.15 0.142 0.149 0.151 0.148 0.145 0.148 0.89%
Adjusted Per Share Value based on latest NOSH - 127,200
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.81 1.57 2.27 2.58 2.87 2.87 2.32 -15.23%
EPS 0.32 0.17 0.27 0.43 0.49 0.45 0.39 -12.34%
DPS 0.00 0.00 0.00 0.00 0.26 0.26 0.00 -
NAPS 0.0393 0.037 0.0396 0.0395 0.0379 0.0376 0.0384 1.55%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.19 0.19 0.23 0.18 0.14 0.14 0.15 -
P/RPS 2.75 3.15 2.69 1.83 1.25 1.27 1.68 38.85%
P/EPS 15.63 28.72 22.57 10.95 7.38 8.13 10.06 34.10%
EY 6.40 3.48 4.43 9.13 13.55 12.30 9.94 -25.41%
DY 0.00 0.00 0.00 0.00 7.32 7.22 0.00 -
P/NAPS 1.27 1.34 1.54 1.19 0.95 0.97 1.01 16.48%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 14/08/07 30/05/07 16/02/07 13/11/06 29/08/06 30/05/06 -
Price 0.17 0.21 0.15 0.26 0.15 0.13 0.14 -
P/RPS 2.46 3.49 1.76 2.64 1.34 1.18 1.57 34.86%
P/EPS 13.98 31.74 14.72 15.82 7.91 7.55 9.39 30.35%
EY 7.15 3.15 6.79 6.32 12.65 13.24 10.65 -23.30%
DY 0.00 0.00 0.00 0.00 6.83 7.77 0.00 -
P/NAPS 1.13 1.48 1.01 1.72 1.01 0.90 0.95 12.25%

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