[SOLUTN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -151.84%
YoY- -153.66%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 13,748 5,452 17,408 2,348 8,296 4,192 26.79%
PBT 3,272 912 2,816 -1,032 2,096 720 35.33%
Tax -280 -100 -72 -60 -76 0 -
NP 2,992 812 2,744 -1,092 2,020 720 32.94%
-
NP to SH 3,000 816 2,744 -1,084 2,020 720 33.01%
-
Tax Rate 8.56% 10.96% 2.56% - 3.63% 0.00% -
Total Cost 10,756 4,640 14,664 3,440 6,276 3,472 25.36%
-
Net Worth 22,538 20,170 20,198 19,228 18,684 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 50 - - - - - -
Div Payout % 1.69% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 22,538 20,170 20,198 19,228 18,684 0 -
NOSH 127,118 127,500 127,037 129,047 126,249 89,999 7.14%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 21.76% 14.89% 15.76% -46.51% 24.35% 17.18% -
ROE 13.31% 4.05% 13.58% -5.64% 10.81% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 10.82 4.28 13.70 1.82 6.57 4.66 18.33%
EPS 2.36 0.64 2.16 -0.84 1.60 0.80 24.14%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1582 0.159 0.149 0.148 0.00 -
Adjusted Per Share Value based on latest NOSH - 129,047
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 3.06 1.22 3.88 0.52 1.85 0.93 26.87%
EPS 0.67 0.18 0.61 -0.24 0.45 0.16 33.14%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.045 0.045 0.0429 0.0417 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.20 0.10 0.18 0.23 0.15 0.00 -
P/RPS 1.85 2.34 1.31 12.64 2.28 0.00 -
P/EPS 8.47 15.63 8.33 -27.38 9.38 0.00 -
EY 11.80 6.40 12.00 -3.65 10.67 0.00 -
DY 0.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.63 1.13 1.54 1.01 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/05/10 21/05/09 28/05/08 30/05/07 30/05/06 - -
Price 0.18 0.15 0.17 0.15 0.14 0.00 -
P/RPS 1.66 3.51 1.24 8.24 2.13 0.00 -
P/EPS 7.63 23.44 7.87 -17.86 8.75 0.00 -
EY 13.11 4.27 12.71 -5.60 11.43 0.00 -
DY 0.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.95 1.07 1.01 0.95 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