[SOLUTN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 127.12%
YoY- -89.5%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 14,434 7,144 13,490 5,598 15,366 8,024 2,462 34.26%
PBT 2,980 1,096 1,838 334 2,866 1,626 380 40.93%
Tax -468 -76 -66 -50 -66 -40 -2 148.13%
NP 2,512 1,020 1,772 284 2,800 1,586 378 37.09%
-
NP to SH 2,520 1,024 1,772 294 2,800 1,586 378 37.16%
-
Tax Rate 15.70% 6.93% 3.59% 14.97% 2.30% 2.46% 0.53% -
Total Cost 11,922 6,124 11,718 5,314 12,566 6,438 2,084 33.71%
-
Net Worth 22,226 20,055 20,340 17,395 18,288 9,681 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,260 - - - - - - -
Div Payout % 50.00% - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 22,226 20,055 20,340 17,395 18,288 9,681 0 -
NOSH 126,000 124,878 126,571 122,500 126,126 92,209 94,499 4.90%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.40% 14.28% 13.14% 5.07% 18.22% 19.77% 15.35% -
ROE 11.34% 5.11% 8.71% 1.69% 15.31% 16.38% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 11.46 5.72 10.66 4.57 12.18 8.70 2.61 27.95%
EPS 2.00 0.82 1.40 0.24 2.22 1.72 0.40 30.75%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1764 0.1606 0.1607 0.142 0.145 0.105 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,666
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.22 1.59 3.01 1.25 3.43 1.79 0.55 34.23%
EPS 0.56 0.23 0.40 0.07 0.62 0.35 0.08 38.28%
DPS 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0495 0.0447 0.0453 0.0388 0.0408 0.0216 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - - -
Price 0.19 0.15 0.16 0.19 0.14 0.00 0.00 -
P/RPS 1.66 2.62 1.50 4.16 1.15 0.00 0.00 -
P/EPS 9.50 18.29 11.43 79.17 6.31 0.00 0.00 -
EY 10.53 5.47 8.75 1.26 15.86 0.00 0.00 -
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.93 1.00 1.34 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 28/08/09 28/08/08 14/08/07 29/08/06 27/07/05 - -
Price 0.16 0.15 0.16 0.21 0.13 0.00 0.00 -
P/RPS 1.40 2.62 1.50 4.60 1.07 0.00 0.00 -
P/EPS 8.00 18.29 11.43 87.50 5.86 0.00 0.00 -
EY 12.50 5.47 8.75 1.14 17.08 0.00 0.00 -
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 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