[SOLUTN] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 128.19%
YoY- 215.23%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 7,861 11,274 18,092 13,090 11,962 13,219 12,515 -7.45%
PBT -2,214 779 2,837 3,218 1,041 2,313 2,165 -
Tax 0 -512 -815 -79 -45 -89 -76 -
NP -2,214 267 2,022 3,139 996 2,224 2,089 -
-
NP to SH -2,118 394 2,029 3,146 998 2,228 2,091 -
-
Tax Rate - 65.73% 28.73% 2.45% 4.32% 3.85% 3.51% -
Total Cost 10,075 11,007 16,070 9,951 10,966 10,995 10,426 -0.56%
-
Net Worth 20,180 22,560 21,840 21,668 19,783 19,368 19,135 0.88%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 1,900 1,263 631 1,898 - -
Div Payout % - - 93.66% 40.16% 63.29% 85.23% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 20,180 22,560 21,840 21,668 19,783 19,368 19,135 0.88%
NOSH 169,440 171,304 126,687 126,345 126,329 126,590 126,727 4.95%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -28.16% 2.37% 11.18% 23.98% 8.33% 16.82% 16.69% -
ROE -10.50% 1.75% 9.29% 14.52% 5.04% 11.50% 10.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.64 6.58 14.28 10.36 9.47 10.44 9.88 -11.82%
EPS -1.25 0.23 1.60 2.49 0.79 1.76 1.65 -
DPS 0.00 0.00 1.50 1.00 0.50 1.50 0.00 -
NAPS 0.1191 0.1317 0.1724 0.1715 0.1566 0.153 0.151 -3.87%
Adjusted Per Share Value based on latest NOSH - 126,526
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.62 2.32 3.72 2.69 2.46 2.72 2.58 -7.45%
EPS -0.44 0.08 0.42 0.65 0.21 0.46 0.43 -
DPS 0.00 0.00 0.39 0.26 0.13 0.39 0.00 -
NAPS 0.0415 0.0464 0.0449 0.0446 0.0407 0.0399 0.0394 0.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.13 0.20 0.14 0.14 0.18 0.18 -
P/RPS 2.16 1.98 1.40 1.35 1.48 1.72 1.82 2.89%
P/EPS -8.00 56.52 12.49 5.62 17.72 10.23 10.91 -
EY -12.50 1.77 8.01 17.79 5.64 9.78 9.17 -
DY 0.00 0.00 7.50 7.14 3.57 8.33 0.00 -
P/NAPS 0.84 0.99 1.16 0.82 0.89 1.18 1.19 -5.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 21/02/12 01/03/11 25/02/10 27/02/09 20/02/08 16/02/07 -
Price 0.09 0.14 0.22 0.18 0.10 0.17 0.26 -
P/RPS 1.94 2.13 1.54 1.74 1.06 1.63 2.63 -4.94%
P/EPS -7.20 60.87 13.74 7.23 12.66 9.66 15.76 -
EY -13.89 1.64 7.28 13.83 7.90 10.35 6.35 -
DY 0.00 0.00 6.82 5.56 5.00 8.82 0.00 -
P/NAPS 0.76 1.06 1.28 1.05 0.64 1.11 1.72 -12.71%

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