[SOLUTN] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11.55%
YoY- 33.87%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 13,090 11,962 13,219 12,515 10,266 7,789 10.93%
PBT 3,218 1,041 2,313 2,165 1,658 1,427 17.65%
Tax -79 -45 -89 -76 -96 -15 39.38%
NP 3,139 996 2,224 2,089 1,562 1,412 17.31%
-
NP to SH 3,146 998 2,228 2,091 1,562 1,412 17.36%
-
Tax Rate 2.45% 4.32% 3.85% 3.51% 5.79% 1.05% -
Total Cost 9,951 10,966 10,995 10,426 8,704 6,377 9.30%
-
Net Worth 21,668 19,783 19,368 19,135 18,324 9,210 18.65%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,263 631 1,898 - 1,269 - -
Div Payout % 40.16% 63.29% 85.23% - 81.30% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 21,668 19,783 19,368 19,135 18,324 9,210 18.65%
NOSH 126,345 126,329 126,590 126,727 126,991 92,287 6.48%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 23.98% 8.33% 16.82% 16.69% 15.22% 18.13% -
ROE 14.52% 5.04% 11.50% 10.93% 8.52% 15.33% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 10.36 9.47 10.44 9.88 8.08 8.44 4.18%
EPS 2.49 0.79 1.76 1.65 1.23 1.53 10.22%
DPS 1.00 0.50 1.50 0.00 1.00 0.00 -
NAPS 0.1715 0.1566 0.153 0.151 0.1443 0.0998 11.42%
Adjusted Per Share Value based on latest NOSH - 127,200
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 2.92 2.67 2.95 2.79 2.29 1.74 10.90%
EPS 0.70 0.22 0.50 0.47 0.35 0.31 17.68%
DPS 0.28 0.14 0.42 0.00 0.28 0.00 -
NAPS 0.0483 0.0441 0.0432 0.0427 0.0408 0.0205 18.68%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.14 0.14 0.18 0.18 0.13 0.00 -
P/RPS 1.35 1.48 1.72 1.82 1.61 0.00 -
P/EPS 5.62 17.72 10.23 10.91 10.57 0.00 -
EY 17.79 5.64 9.78 9.17 9.46 0.00 -
DY 7.14 3.57 8.33 0.00 7.69 0.00 -
P/NAPS 0.82 0.89 1.18 1.19 0.90 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/10 27/02/09 20/02/08 16/02/07 07/03/06 - -
Price 0.18 0.10 0.17 0.26 0.12 0.00 -
P/RPS 1.74 1.06 1.63 2.63 1.48 0.00 -
P/EPS 7.23 12.66 9.66 15.76 9.76 0.00 -
EY 13.83 7.90 10.35 6.35 10.25 0.00 -
DY 5.56 5.00 8.82 0.00 8.33 0.00 -
P/NAPS 1.05 0.64 1.11 1.72 0.83 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