[SOLUTN] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -48.48%
YoY- -55.21%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 10,040 8,789 8,973 11,962 15,141 17,165 16,984 -29.54%
PBT 1,151 670 565 1,041 2,032 3,065 3,275 -50.16%
Tax -62 -50 -52 -45 -96 -97 -92 -23.11%
NP 1,089 620 513 996 1,936 2,968 3,183 -51.05%
-
NP to SH 1,095 624 516 998 1,937 2,967 3,185 -50.89%
-
Tax Rate 5.39% 7.46% 9.20% 4.32% 4.72% 3.16% 2.81% -
Total Cost 8,951 8,169 8,460 10,966 13,205 14,197 13,801 -25.05%
-
Net Worth 20,981 20,610 20,170 19,418 20,540 20,087 20,198 2.56%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 619 1,257 1,257 1,257 1,270 632 632 -1.37%
Div Payout % 56.62% 201.52% 243.70% 126.00% 65.59% 21.33% 19.87% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 20,981 20,610 20,170 19,418 20,540 20,087 20,198 2.56%
NOSH 127,317 128,333 127,500 123,999 127,500 125,000 127,037 0.14%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.85% 7.05% 5.72% 8.33% 12.79% 17.29% 18.74% -
ROE 5.22% 3.03% 2.56% 5.14% 9.43% 14.77% 15.77% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.89 6.85 7.04 9.65 11.88 13.73 13.37 -29.62%
EPS 0.86 0.49 0.40 0.80 1.52 2.37 2.51 -51.00%
DPS 0.49 0.98 0.99 1.01 1.00 0.50 0.50 -1.33%
NAPS 0.1648 0.1606 0.1582 0.1566 0.1611 0.1607 0.159 2.41%
Adjusted Per Share Value based on latest NOSH - 123,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.07 1.81 1.85 2.46 3.12 3.53 3.49 -29.38%
EPS 0.23 0.13 0.11 0.21 0.40 0.61 0.66 -50.44%
DPS 0.13 0.26 0.26 0.26 0.26 0.13 0.13 0.00%
NAPS 0.0432 0.0424 0.0415 0.04 0.0423 0.0413 0.0416 2.54%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.15 0.10 0.14 0.15 0.16 0.18 -
P/RPS 1.78 2.19 1.42 1.45 1.26 1.17 1.35 20.22%
P/EPS 16.28 30.85 24.71 17.39 9.87 6.74 7.18 72.50%
EY 6.14 3.24 4.05 5.75 10.13 14.84 13.93 -42.05%
DY 3.48 6.53 9.86 7.24 6.67 3.13 2.78 16.13%
P/NAPS 0.85 0.93 0.63 0.89 0.93 1.00 1.13 -17.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 21/05/09 27/02/09 27/11/08 28/08/08 28/05/08 -
Price 0.14 0.15 0.15 0.10 0.15 0.16 0.17 -
P/RPS 1.78 2.19 2.13 1.04 1.26 1.17 1.27 25.21%
P/EPS 16.28 30.85 37.06 12.42 9.87 6.74 6.78 79.21%
EY 6.14 3.24 2.70 8.05 10.13 14.84 14.75 -44.21%
DY 3.48 6.53 6.58 10.14 6.67 3.13 2.94 11.88%
P/NAPS 0.85 0.93 0.95 0.64 0.93 1.00 1.07 -14.21%

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