[SOLUTN] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 38.61%
YoY- 76.54%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 7,144 13,490 5,598 15,366 8,024 2,462 23.73%
PBT 1,096 1,838 334 2,866 1,626 380 23.58%
Tax -76 -66 -50 -66 -40 -2 106.91%
NP 1,020 1,772 284 2,800 1,586 378 21.94%
-
NP to SH 1,024 1,772 294 2,800 1,586 378 22.04%
-
Tax Rate 6.93% 3.59% 14.97% 2.30% 2.46% 0.53% -
Total Cost 6,124 11,718 5,314 12,566 6,438 2,084 24.04%
-
Net Worth 20,055 20,340 17,395 18,288 9,681 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 20,055 20,340 17,395 18,288 9,681 0 -
NOSH 124,878 126,571 122,500 126,126 92,209 94,499 5.73%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.28% 13.14% 5.07% 18.22% 19.77% 15.35% -
ROE 5.11% 8.71% 1.69% 15.31% 16.38% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.72 10.66 4.57 12.18 8.70 2.61 16.98%
EPS 0.82 1.40 0.24 2.22 1.72 0.40 15.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.1607 0.142 0.145 0.105 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,056
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.59 3.01 1.25 3.43 1.79 0.55 23.63%
EPS 0.23 0.40 0.07 0.62 0.35 0.08 23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0447 0.0453 0.0388 0.0408 0.0216 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 - - -
Price 0.15 0.16 0.19 0.14 0.00 0.00 -
P/RPS 2.62 1.50 4.16 1.15 0.00 0.00 -
P/EPS 18.29 11.43 79.17 6.31 0.00 0.00 -
EY 5.47 8.75 1.26 15.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 1.34 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/08/09 28/08/08 14/08/07 29/08/06 27/07/05 - -
Price 0.15 0.16 0.21 0.13 0.00 0.00 -
P/RPS 2.62 1.50 4.60 1.07 0.00 0.00 -
P/EPS 18.29 11.43 87.50 5.86 0.00 0.00 -
EY 5.47 8.75 1.14 17.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 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