[SOLUTN] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 218.48%
YoY- 23.63%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 3,408 6,587 2,142 3,555 2,351 9.71%
PBT 64 1,055 348 661 484 -39.67%
Tax -4 -55 -32 -75 -10 -20.46%
NP 60 1,000 316 586 474 -40.33%
-
NP to SH 62 1,000 318 586 474 -39.84%
-
Tax Rate 6.25% 5.21% 9.20% 11.35% 2.07% -
Total Cost 3,348 5,587 1,826 2,969 1,877 15.55%
-
Net Worth 19,418 19,367 19,207 18,382 9,275 20.27%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 619 632 - 1,273 - -
Div Payout % 1,000.00% 63.29% - 217.39% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 19,418 19,367 19,207 18,382 9,275 20.27%
NOSH 123,999 126,582 127,200 127,391 92,941 7.46%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.76% 15.18% 14.75% 16.48% 20.16% -
ROE 0.32% 5.16% 1.66% 3.19% 5.11% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 2.75 5.20 1.68 2.79 2.53 2.10%
EPS 0.05 0.79 0.25 0.46 0.51 -44.02%
DPS 0.50 0.50 0.00 1.00 0.00 -
NAPS 0.1566 0.153 0.151 0.1443 0.0998 11.91%
Adjusted Per Share Value based on latest NOSH - 127,391
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.70 1.36 0.44 0.73 0.48 9.88%
EPS 0.01 0.21 0.07 0.12 0.10 -43.74%
DPS 0.13 0.13 0.00 0.26 0.00 -
NAPS 0.04 0.0399 0.0395 0.0378 0.0191 20.28%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.14 0.18 0.18 0.13 0.00 -
P/RPS 5.09 3.46 10.69 4.66 0.00 -
P/EPS 280.00 22.78 72.00 28.26 0.00 -
EY 0.36 4.39 1.39 3.54 0.00 -
DY 3.57 2.78 0.00 7.69 0.00 -
P/NAPS 0.89 1.18 1.19 0.90 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 27/02/09 20/02/08 16/02/07 07/03/06 - -
Price 0.10 0.17 0.26 0.12 0.00 -
P/RPS 3.64 3.27 15.44 4.30 0.00 -
P/EPS 200.00 21.52 104.00 26.09 0.00 -
EY 0.50 4.65 0.96 3.83 0.00 -
DY 5.00 2.94 0.00 8.33 0.00 -
P/NAPS 0.64 1.11 1.72 0.83 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