[SOLUTN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 42.95%
YoY- 142.21%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 11,962 15,141 17,165 16,984 13,219 8,774 7,631 34.75%
PBT 1,041 2,032 3,065 3,275 2,313 1,606 899 10.22%
Tax -45 -96 -97 -92 -89 -66 -68 -23.96%
NP 996 1,936 2,968 3,183 2,224 1,540 831 12.77%
-
NP to SH 998 1,937 2,967 3,185 2,228 1,546 838 12.29%
-
Tax Rate 4.32% 4.72% 3.16% 2.81% 3.85% 4.11% 7.56% -
Total Cost 10,966 13,205 14,197 13,801 10,995 7,234 6,800 37.31%
-
Net Worth 19,418 20,540 20,087 20,198 19,367 19,076 17,986 5.21%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,257 1,270 632 632 632 - - -
Div Payout % 126.00% 65.59% 21.33% 19.87% 28.41% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 19,418 20,540 20,087 20,198 19,367 19,076 17,986 5.21%
NOSH 123,999 127,500 125,000 127,037 126,582 127,176 126,666 -1.40%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.33% 12.79% 17.29% 18.74% 16.82% 17.55% 10.89% -
ROE 5.14% 9.43% 14.77% 15.77% 11.50% 8.10% 4.66% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.65 11.88 13.73 13.37 10.44 6.90 6.02 36.77%
EPS 0.80 1.52 2.37 2.51 1.76 1.22 0.66 13.61%
DPS 1.01 1.00 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.1566 0.1611 0.1607 0.159 0.153 0.15 0.142 6.71%
Adjusted Per Share Value based on latest NOSH - 127,037
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.67 3.38 3.83 3.79 2.95 1.96 1.70 34.93%
EPS 0.22 0.43 0.66 0.71 0.50 0.34 0.19 10.21%
DPS 0.28 0.28 0.14 0.14 0.14 0.00 0.00 -
NAPS 0.0433 0.0458 0.0448 0.045 0.0432 0.0425 0.0401 5.22%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.14 0.15 0.16 0.18 0.18 0.19 0.19 -
P/RPS 1.45 1.26 1.17 1.35 1.72 2.75 3.15 -40.24%
P/EPS 17.39 9.87 6.74 7.18 10.23 15.63 28.72 -28.31%
EY 5.75 10.13 14.84 13.93 9.78 6.40 3.48 39.55%
DY 7.24 6.67 3.13 2.78 2.78 0.00 0.00 -
P/NAPS 0.89 0.93 1.00 1.13 1.18 1.27 1.34 -23.78%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 28/08/08 28/05/08 20/02/08 14/11/07 14/08/07 -
Price 0.10 0.15 0.16 0.17 0.17 0.17 0.21 -
P/RPS 1.04 1.26 1.17 1.27 1.63 2.46 3.49 -55.22%
P/EPS 12.42 9.87 6.74 6.78 9.66 13.98 31.74 -46.34%
EY 8.05 10.13 14.84 14.75 10.35 7.15 3.15 86.38%
DY 10.14 6.67 3.13 2.94 2.94 0.00 0.00 -
P/NAPS 0.64 0.93 1.00 1.07 1.11 1.13 1.48 -42.66%

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