[SOLUTN] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 456.92%
YoY- -30.74%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 15,617 8,842 11,405 8,842 13,830 8,948 7,250 13.63%
PBT 2,801 1,449 1,302 1,677 2,422 1,329 1,257 14.27%
Tax -570 -77 -54 -45 -58 -26 -6 113.53%
NP 2,230 1,372 1,248 1,632 2,364 1,302 1,250 10.12%
-
NP to SH 2,240 1,378 1,249 1,637 2,364 1,302 1,250 10.20%
-
Tax Rate 20.35% 5.31% 4.15% 2.68% 2.39% 1.96% 0.48% -
Total Cost 13,386 7,470 10,157 7,210 11,466 7,645 6,000 14.30%
-
Net Worth 21,435 20,780 20,398 18,989 18,743 17,256 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,526 1,681 844 - - - - -
Div Payout % 112.78% 121.95% 67.57% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 21,435 20,780 20,398 18,989 18,743 17,256 0 -
NOSH 126,315 126,097 126,621 126,597 126,642 126,883 92,871 5.25%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.28% 15.52% 10.94% 18.46% 17.09% 14.56% 17.25% -
ROE 10.45% 6.63% 6.12% 8.62% 12.61% 7.55% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.36 7.01 9.01 6.98 10.92 7.05 7.81 7.94%
EPS 1.77 1.09 0.99 1.29 1.87 1.03 1.35 4.61%
DPS 2.00 1.33 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.1697 0.1648 0.1611 0.15 0.148 0.136 0.00 -
Adjusted Per Share Value based on latest NOSH - 127,176
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.48 1.97 2.54 1.97 3.08 1.99 1.62 13.58%
EPS 0.50 0.31 0.28 0.36 0.53 0.29 0.28 10.14%
DPS 0.56 0.37 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.0478 0.0463 0.0455 0.0423 0.0418 0.0385 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.18 0.14 0.15 0.19 0.14 0.14 0.00 -
P/RPS 1.46 2.00 1.67 2.72 1.28 1.99 0.00 -
P/EPS 10.15 12.80 15.20 14.69 7.50 13.64 0.00 -
EY 9.85 7.81 6.58 6.81 13.33 7.33 0.00 -
DY 11.11 9.52 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.85 0.93 1.27 0.95 1.03 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 30/11/09 27/11/08 14/11/07 13/11/06 30/11/05 - -
Price 0.17 0.14 0.15 0.17 0.15 0.12 0.00 -
P/RPS 1.37 2.00 1.67 2.43 1.37 1.70 0.00 -
P/EPS 9.59 12.80 15.20 13.14 8.04 11.69 0.00 -
EY 10.43 7.81 6.58 7.61 12.44 8.56 0.00 -
DY 11.76 9.52 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 0.93 1.13 1.01 0.88 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