[SOLUTN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
01-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -47.52%
YoY- -36.77%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 15,237 16,870 17,914 18,091 18,170 16,735 15,164 0.32%
PBT 1,535 2,134 2,712 2,862 4,233 4,161 3,809 -45.41%
Tax -765 -901 -1,022 -880 -450 -275 -124 236.00%
NP 770 1,233 1,690 1,982 3,783 3,886 3,685 -64.75%
-
NP to SH 777 1,241 1,697 1,990 3,792 3,895 3,693 -64.59%
-
Tax Rate 49.84% 42.22% 37.68% 30.75% 10.63% 6.61% 3.26% -
Total Cost 14,467 15,637 16,224 16,109 14,387 12,849 11,479 16.65%
-
Net Worth 19,815 23,832 22,342 21,409 21,546 22,491 22,538 -8.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,244 2,513 2,513 2,526 2,547 2,551 2,551 -38.01%
Div Payout % 160.10% 202.55% 148.13% 126.96% 67.19% 65.50% 69.08% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 19,815 23,832 22,342 21,409 21,546 22,491 22,538 -8.21%
NOSH 150,000 180,000 126,944 124,400 126,969 127,499 127,118 11.65%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.05% 7.31% 9.43% 10.96% 20.82% 23.22% 24.30% -
ROE 3.92% 5.21% 7.60% 9.30% 17.60% 17.32% 16.39% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.16 9.37 14.11 14.54 14.31 13.13 11.93 -10.14%
EPS 0.52 0.69 1.34 1.60 2.99 3.05 2.91 -68.24%
DPS 0.83 1.40 1.98 2.03 2.01 2.01 2.01 -44.51%
NAPS 0.1321 0.1324 0.176 0.1721 0.1697 0.1764 0.1773 -17.79%
Adjusted Per Share Value based on latest NOSH - 124,400
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.40 3.76 3.99 4.03 4.05 3.73 3.38 0.39%
EPS 0.17 0.28 0.38 0.44 0.85 0.87 0.82 -64.93%
DPS 0.28 0.56 0.56 0.56 0.57 0.57 0.57 -37.71%
NAPS 0.0442 0.0531 0.0498 0.0477 0.048 0.0501 0.0502 -8.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.11 0.15 0.23 0.20 0.18 0.19 0.20 -
P/RPS 1.08 1.60 1.63 1.38 1.26 1.45 1.68 -25.49%
P/EPS 21.24 21.76 17.21 12.50 6.03 6.22 6.88 111.87%
EY 4.71 4.60 5.81 8.00 16.59 16.08 14.53 -52.77%
DY 7.54 9.31 8.61 10.15 11.17 10.58 10.05 -17.41%
P/NAPS 0.83 1.13 1.31 1.16 1.06 1.08 1.13 -18.57%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 19/08/11 20/05/11 01/03/11 24/11/10 25/08/10 20/05/10 -
Price 0.13 0.12 0.17 0.22 0.17 0.16 0.18 -
P/RPS 1.28 1.28 1.20 1.51 1.19 1.22 1.51 -10.42%
P/EPS 25.10 17.41 12.72 13.75 5.69 5.24 6.20 153.79%
EY 3.98 5.75 7.86 7.27 17.57 19.09 16.14 -60.64%
DY 6.38 11.64 11.65 9.23 11.82 12.56 11.17 -31.13%
P/NAPS 0.98 0.91 0.97 1.28 1.00 0.91 1.02 -2.62%

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