[SOLUTN] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 120.28%
YoY- 319.58%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 13,490 5,598 15,366 8,024 2,462 52.95%
PBT 1,838 334 2,866 1,626 380 48.25%
Tax -66 -50 -66 -40 -2 139.53%
NP 1,772 284 2,800 1,586 378 47.10%
-
NP to SH 1,772 294 2,800 1,586 378 47.10%
-
Tax Rate 3.59% 14.97% 2.30% 2.46% 0.53% -
Total Cost 11,718 5,314 12,566 6,438 2,084 53.94%
-
Net Worth 20,340 17,395 18,288 9,681 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 20,340 17,395 18,288 9,681 0 -
NOSH 126,571 122,500 126,126 92,209 94,499 7.57%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 13.14% 5.07% 18.22% 19.77% 15.35% -
ROE 8.71% 1.69% 15.31% 16.38% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.66 4.57 12.18 8.70 2.61 42.12%
EPS 1.40 0.24 2.22 1.72 0.40 36.74%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.142 0.145 0.105 0.00 -
Adjusted Per Share Value based on latest NOSH - 92,352
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.01 1.25 3.43 1.79 0.55 52.90%
EPS 0.40 0.07 0.62 0.35 0.08 49.49%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0453 0.0388 0.0408 0.0216 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/08 29/06/07 30/06/06 - - -
Price 0.16 0.19 0.14 0.00 0.00 -
P/RPS 1.50 4.16 1.15 0.00 0.00 -
P/EPS 11.43 79.17 6.31 0.00 0.00 -
EY 8.75 1.26 15.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.34 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/08/08 14/08/07 29/08/06 27/07/05 - -
Price 0.16 0.21 0.13 0.00 0.00 -
P/RPS 1.50 4.60 1.07 0.00 0.00 -
P/EPS 11.43 87.50 5.86 0.00 0.00 -
EY 8.75 1.14 17.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.48 0.90 0.00 0.00 -

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