[SOLUTN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 34.64%
YoY- 10.35%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 6,734 11,812 15,617 8,842 11,405 8,842 13,830 -11.29%
PBT -908 1,034 2,801 1,449 1,302 1,677 2,422 -
Tax -94 -420 -570 -77 -54 -45 -58 8.37%
NP -1,002 614 2,230 1,372 1,248 1,632 2,364 -
-
NP to SH -734 622 2,240 1,378 1,249 1,637 2,364 -
-
Tax Rate - 40.62% 20.35% 5.31% 4.15% 2.68% 2.39% -
Total Cost 7,737 11,197 13,386 7,470 10,157 7,210 11,466 -6.34%
-
Net Worth 21,438 22,032 21,435 20,780 20,398 18,989 18,743 2.26%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 2,526 1,681 844 - - -
Div Payout % - - 112.78% 121.95% 67.57% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 21,438 22,032 21,435 20,780 20,398 18,989 18,743 2.26%
NOSH 166,969 166,785 126,315 126,097 126,621 126,597 126,642 4.71%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -14.89% 5.20% 14.28% 15.52% 10.94% 18.46% 17.09% -
ROE -3.43% 2.83% 10.45% 6.63% 6.12% 8.62% 12.61% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.03 7.08 12.36 7.01 9.01 6.98 10.92 -15.29%
EPS -0.44 0.37 1.77 1.09 0.99 1.29 1.87 -
DPS 0.00 0.00 2.00 1.33 0.67 0.00 0.00 -
NAPS 0.1284 0.1321 0.1697 0.1648 0.1611 0.15 0.148 -2.33%
Adjusted Per Share Value based on latest NOSH - 127,317
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.50 2.63 3.48 1.97 2.54 1.97 3.08 -11.29%
EPS -0.16 0.14 0.50 0.31 0.28 0.36 0.53 -
DPS 0.00 0.00 0.56 0.37 0.19 0.00 0.00 -
NAPS 0.0478 0.0491 0.0478 0.0463 0.0455 0.0423 0.0418 2.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.12 0.11 0.18 0.14 0.15 0.19 0.14 -
P/RPS 2.98 1.55 1.46 2.00 1.67 2.72 1.28 15.10%
P/EPS -27.27 29.46 10.15 12.80 15.20 14.69 7.50 -
EY -3.67 3.39 9.85 7.81 6.58 6.81 13.33 -
DY 0.00 0.00 11.11 9.52 4.44 0.00 0.00 -
P/NAPS 0.93 0.83 1.06 0.85 0.93 1.27 0.95 -0.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 18/11/11 24/11/10 30/11/09 27/11/08 14/11/07 13/11/06 -
Price 0.10 0.13 0.17 0.14 0.15 0.17 0.15 -
P/RPS 2.48 1.84 1.37 2.00 1.67 2.43 1.37 10.38%
P/EPS -22.73 34.82 9.59 12.80 15.20 13.14 8.04 -
EY -4.40 2.87 10.43 7.81 6.58 7.61 12.44 -
DY 0.00 0.00 11.76 9.52 4.44 0.00 0.00 -
P/NAPS 0.78 0.98 1.00 0.85 0.93 1.13 1.01 -4.21%

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