[SOLUTN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -48.3%
YoY- -83.8%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,090 10,040 8,789 8,973 11,962 15,141 17,165 -16.48%
PBT 3,219 1,151 670 565 1,041 2,032 3,065 3.31%
Tax -79 -62 -50 -52 -45 -96 -97 -12.75%
NP 3,140 1,089 620 513 996 1,936 2,968 3.81%
-
NP to SH 3,147 1,095 624 516 998 1,937 2,967 3.99%
-
Tax Rate 2.45% 5.39% 7.46% 9.20% 4.32% 4.72% 3.16% -
Total Cost 9,950 8,951 8,169 8,460 10,966 13,205 14,197 -21.04%
-
Net Worth 21,699 20,981 20,610 20,170 19,418 20,540 20,087 5.26%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,538 619 1,257 1,257 1,257 1,270 632 152.00%
Div Payout % 80.66% 56.62% 201.52% 243.70% 126.00% 65.59% 21.33% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 21,699 20,981 20,610 20,170 19,418 20,540 20,087 5.26%
NOSH 126,526 127,317 128,333 127,500 123,999 127,500 125,000 0.80%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.99% 10.85% 7.05% 5.72% 8.33% 12.79% 17.29% -
ROE 14.50% 5.22% 3.03% 2.56% 5.14% 9.43% 14.77% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.35 7.89 6.85 7.04 9.65 11.88 13.73 -17.12%
EPS 2.49 0.86 0.49 0.40 0.80 1.52 2.37 3.33%
DPS 2.00 0.49 0.98 0.99 1.01 1.00 0.50 151.34%
NAPS 0.1715 0.1648 0.1606 0.1582 0.1566 0.1611 0.1607 4.41%
Adjusted Per Share Value based on latest NOSH - 127,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.92 2.24 1.96 2.00 2.67 3.38 3.83 -16.50%
EPS 0.70 0.24 0.14 0.12 0.22 0.43 0.66 3.98%
DPS 0.57 0.14 0.28 0.28 0.28 0.28 0.14 154.32%
NAPS 0.0484 0.0468 0.0459 0.045 0.0433 0.0458 0.0448 5.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.14 0.14 0.15 0.10 0.14 0.15 0.16 -
P/RPS 1.35 1.78 2.19 1.42 1.45 1.26 1.17 9.98%
P/EPS 5.63 16.28 30.85 24.71 17.39 9.87 6.74 -11.27%
EY 17.77 6.14 3.24 4.05 5.75 10.13 14.84 12.72%
DY 14.29 3.48 6.53 9.86 7.24 6.67 3.13 174.44%
P/NAPS 0.82 0.85 0.93 0.63 0.89 0.93 1.00 -12.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 21/05/09 27/02/09 27/11/08 28/08/08 -
Price 0.18 0.14 0.15 0.15 0.10 0.15 0.16 -
P/RPS 1.74 1.78 2.19 2.13 1.04 1.26 1.17 30.19%
P/EPS 7.24 16.28 30.85 37.06 12.42 9.87 6.74 4.87%
EY 13.82 6.14 3.24 2.70 8.05 10.13 14.84 -4.62%
DY 11.11 3.48 6.53 6.58 10.14 6.67 3.13 132.15%
P/NAPS 1.05 0.85 0.93 0.95 0.64 0.93 1.00 3.29%

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