[SOLUTN] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 23.16%
YoY- 353.14%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 13,040 13,748 5,452 17,408 2,348 8,296 4,192 20.81%
PBT 2,672 3,272 912 2,816 -1,032 2,096 720 24.41%
Tax -848 -280 -100 -72 -60 -76 0 -
NP 1,824 2,992 812 2,744 -1,092 2,020 720 16.74%
-
NP to SH 1,828 3,000 816 2,744 -1,084 2,020 720 16.79%
-
Tax Rate 31.74% 8.56% 10.96% 2.56% - 3.63% 0.00% -
Total Cost 11,216 10,756 4,640 14,664 3,440 6,276 3,472 21.57%
-
Net Worth 22,342 22,538 20,170 20,198 19,228 18,684 0 -
Dividend
31/03/11 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 22,342 22,538 20,170 20,198 19,228 18,684 0 -
NOSH 126,944 127,118 127,500 127,037 129,047 126,249 89,999 5.89%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 13.99% 21.76% 14.89% 15.76% -46.51% 24.35% 17.18% -
ROE 8.18% 13.31% 4.05% 13.58% -5.64% 10.81% 0.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 10.27 10.82 4.28 13.70 1.82 6.57 4.66 14.06%
EPS 1.44 2.36 0.64 2.16 -0.84 1.60 0.80 10.28%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.1773 0.1582 0.159 0.149 0.148 0.00 -
Adjusted Per Share Value based on latest NOSH - 127,037
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2.91 3.06 1.22 3.88 0.52 1.85 0.93 20.92%
EPS 0.41 0.67 0.18 0.61 -0.24 0.45 0.16 16.97%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.0502 0.045 0.045 0.0429 0.0417 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.23 0.20 0.10 0.18 0.23 0.15 0.00 -
P/RPS 2.24 1.85 2.34 1.31 12.64 2.28 0.00 -
P/EPS 15.97 8.47 15.63 8.33 -27.38 9.38 0.00 -
EY 6.26 11.80 6.40 12.00 -3.65 10.67 0.00 -
DY 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.13 0.63 1.13 1.54 1.01 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/05/11 20/05/10 21/05/09 28/05/08 30/05/07 30/05/06 - -
Price 0.17 0.18 0.15 0.17 0.15 0.14 0.00 -
P/RPS 1.65 1.66 3.51 1.24 8.24 2.13 0.00 -
P/EPS 11.81 7.63 23.44 7.87 -17.86 8.75 0.00 -
EY 8.47 13.11 4.27 12.71 -5.60 11.43 0.00 -
DY 0.00 0.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 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