[SOLUTN] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 36.07%
YoY- 6.55%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 18,092 13,090 11,962 13,219 12,515 10,266 7,789 15.07%
PBT 2,837 3,218 1,041 2,313 2,165 1,658 1,427 12.12%
Tax -815 -79 -45 -89 -76 -96 -15 94.55%
NP 2,022 3,139 996 2,224 2,089 1,562 1,412 6.16%
-
NP to SH 2,029 3,146 998 2,228 2,091 1,562 1,412 6.22%
-
Tax Rate 28.73% 2.45% 4.32% 3.85% 3.51% 5.79% 1.05% -
Total Cost 16,070 9,951 10,966 10,995 10,426 8,704 6,377 16.64%
-
Net Worth 21,840 21,668 19,783 19,368 19,135 18,324 9,210 15.47%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,900 1,263 631 1,898 - 1,269 - -
Div Payout % 93.66% 40.16% 63.29% 85.23% - 81.30% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 21,840 21,668 19,783 19,368 19,135 18,324 9,210 15.47%
NOSH 126,687 126,345 126,329 126,590 126,727 126,991 92,287 5.41%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.18% 23.98% 8.33% 16.82% 16.69% 15.22% 18.13% -
ROE 9.29% 14.52% 5.04% 11.50% 10.93% 8.52% 15.33% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.28 10.36 9.47 10.44 9.88 8.08 8.44 9.15%
EPS 1.60 2.49 0.79 1.76 1.65 1.23 1.53 0.74%
DPS 1.50 1.00 0.50 1.50 0.00 1.00 0.00 -
NAPS 0.1724 0.1715 0.1566 0.153 0.151 0.1443 0.0998 9.53%
Adjusted Per Share Value based on latest NOSH - 126,582
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.03 2.92 2.67 2.95 2.79 2.29 1.74 15.01%
EPS 0.45 0.70 0.22 0.50 0.47 0.35 0.31 6.40%
DPS 0.42 0.28 0.14 0.42 0.00 0.28 0.00 -
NAPS 0.0487 0.0483 0.0441 0.0432 0.0427 0.0408 0.0205 15.50%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.20 0.14 0.14 0.18 0.18 0.13 0.00 -
P/RPS 1.40 1.35 1.48 1.72 1.82 1.61 0.00 -
P/EPS 12.49 5.62 17.72 10.23 10.91 10.57 0.00 -
EY 8.01 17.79 5.64 9.78 9.17 9.46 0.00 -
DY 7.50 7.14 3.57 8.33 0.00 7.69 0.00 -
P/NAPS 1.16 0.82 0.89 1.18 1.19 0.90 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 01/03/11 25/02/10 27/02/09 20/02/08 16/02/07 07/03/06 - -
Price 0.22 0.18 0.10 0.17 0.26 0.12 0.00 -
P/RPS 1.54 1.74 1.06 1.63 2.63 1.48 0.00 -
P/EPS 13.74 7.23 12.66 9.66 15.76 9.76 0.00 -
EY 7.28 13.83 7.90 10.35 6.35 10.25 0.00 -
DY 6.82 5.56 5.00 8.82 0.00 8.33 0.00 -
P/NAPS 1.28 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