[SOLUTN] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 29.15%
YoY- 502.72%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 5,997 7,217 3,572 6,745 2,799 7,683 4,012 6.92%
PBT 763 1,490 548 919 167 1,433 813 -1.05%
Tax -255 -234 -38 -33 -25 -33 -20 52.81%
NP 508 1,256 510 886 142 1,400 793 -7.15%
-
NP to SH 512 1,260 512 886 147 1,400 793 -7.02%
-
Tax Rate 33.42% 15.70% 6.93% 3.59% 14.97% 2.30% 2.46% -
Total Cost 5,489 5,961 3,062 5,859 2,657 6,283 3,219 9.29%
-
Net Worth 22,596 22,226 20,055 20,340 17,395 18,288 9,681 15.16%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 630 - - - - - -
Div Payout % - 50.00% - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 22,596 22,226 20,055 20,340 17,395 18,288 9,681 15.16%
NOSH 170,666 126,000 124,878 126,571 122,500 126,126 92,209 10.80%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 8.47% 17.40% 14.28% 13.14% 5.07% 18.22% 19.77% -
ROE 2.27% 5.67% 2.55% 4.36% 0.85% 7.66% 8.19% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.51 5.73 2.86 5.33 2.28 6.09 4.35 -3.51%
EPS 0.30 1.00 0.41 0.70 0.12 1.11 0.86 -16.09%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1324 0.1764 0.1606 0.1607 0.142 0.145 0.105 3.93%
Adjusted Per Share Value based on latest NOSH - 125,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.34 1.61 0.80 1.50 0.62 1.71 0.89 7.05%
EPS 0.11 0.28 0.11 0.20 0.03 0.31 0.18 -7.87%
DPS 0.00 0.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0504 0.0495 0.0447 0.0453 0.0388 0.0408 0.0216 15.15%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.15 0.19 0.15 0.16 0.19 0.14 0.00 -
P/RPS 4.27 3.32 5.24 3.00 8.32 2.30 0.00 -
P/EPS 50.00 19.00 36.59 22.86 158.33 12.61 0.00 -
EY 2.00 5.26 2.73 4.38 0.63 7.93 0.00 -
DY 0.00 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.08 0.93 1.00 1.34 0.97 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 25/08/10 28/08/09 28/08/08 14/08/07 29/08/06 27/07/05 -
Price 0.12 0.16 0.15 0.16 0.21 0.13 0.00 -
P/RPS 3.42 2.79 5.24 3.00 9.19 2.13 0.00 -
P/EPS 40.00 16.00 36.59 22.86 175.00 11.71 0.00 -
EY 2.50 6.25 2.73 4.38 0.57 8.54 0.00 -
DY 0.00 3.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.93 1.00 1.48 0.90 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