[SOLUTN] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 254.24%
YoY- -53.3%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,780 2,209 2,393 2,212 5,609 2,964 1,231 20.55%
PBT 672 320 215 425 909 648 190 23.42%
Tax -164 -13 -15 -10 -14 -20 -1 133.86%
NP 508 307 200 415 895 628 189 17.90%
-
NP to SH 510 308 200 418 895 628 189 17.98%
-
Tax Rate 24.40% 4.06% 6.98% 2.35% 1.54% 3.09% 0.53% -
Total Cost 3,272 1,902 2,193 1,797 4,714 2,336 1,042 21.00%
-
Net Worth 22,491 20,610 20,087 17,986 18,278 9,697 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 22,491 20,610 20,087 17,986 18,278 9,697 0 -
NOSH 127,499 128,333 125,000 126,666 126,056 92,352 94,499 5.11%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 13.44% 13.90% 8.36% 18.76% 15.96% 21.19% 15.35% -
ROE 2.27% 1.49% 1.00% 2.32% 4.90% 6.48% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.96 1.72 1.91 1.75 4.45 3.21 1.30 14.69%
EPS 0.40 0.24 0.16 0.33 0.71 0.68 0.20 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1764 0.1606 0.1607 0.142 0.145 0.105 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,666
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.84 0.49 0.53 0.49 1.25 0.66 0.27 20.81%
EPS 0.11 0.07 0.04 0.09 0.20 0.14 0.04 18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0459 0.0448 0.0401 0.0407 0.0216 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - - -
Price 0.19 0.15 0.16 0.19 0.14 0.00 0.00 -
P/RPS 6.41 8.71 8.36 10.88 3.15 0.00 0.00 -
P/EPS 47.50 62.50 100.00 57.58 19.72 0.00 0.00 -
EY 2.11 1.60 1.00 1.74 5.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.93 1.00 1.34 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 28/08/09 28/08/08 14/08/07 29/08/06 27/07/05 - -
Price 0.16 0.15 0.16 0.21 0.13 0.00 0.00 -
P/RPS 5.40 8.71 8.36 12.03 2.92 0.00 0.00 -
P/EPS 40.00 62.50 100.00 63.64 18.31 0.00 0.00 -
EY 2.50 1.60 1.00 1.57 5.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 1.00 1.48 0.90 0.00 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