[SOLUTN] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.49%
YoY- 214.47%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 6,379 6,458 3,408 6,587 2,142 3,555 2,351 18.09%
PBT 761 2,132 64 1,055 348 661 484 7.83%
Tax -451 -21 -4 -55 -32 -75 -10 88.61%
NP 310 2,111 60 1,000 316 586 474 -6.82%
-
NP to SH 311 2,113 62 1,000 318 586 474 -6.77%
-
Tax Rate 59.26% 0.98% 6.25% 5.21% 9.20% 11.35% 2.07% -
Total Cost 6,069 4,347 3,348 5,587 1,826 2,969 1,877 21.59%
-
Net Worth 21,409 21,699 19,418 19,367 19,207 18,382 9,275 14.95%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,244 1,265 619 632 - 1,273 - -
Div Payout % 400.00% 59.88% 1,000.00% 63.29% - 217.39% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 21,409 21,699 19,418 19,367 19,207 18,382 9,275 14.95%
NOSH 124,400 126,526 123,999 126,582 127,200 127,391 92,941 4.97%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.86% 32.69% 1.76% 15.18% 14.75% 16.48% 20.16% -
ROE 1.45% 9.74% 0.32% 5.16% 1.66% 3.19% 5.11% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.13 5.10 2.75 5.20 1.68 2.79 2.53 12.49%
EPS 0.25 1.67 0.05 0.79 0.25 0.46 0.51 -11.19%
DPS 1.00 1.00 0.50 0.50 0.00 1.00 0.00 -
NAPS 0.1721 0.1715 0.1566 0.153 0.151 0.1443 0.0998 9.50%
Adjusted Per Share Value based on latest NOSH - 126,582
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1.42 1.44 0.76 1.47 0.48 0.79 0.52 18.21%
EPS 0.07 0.47 0.01 0.22 0.07 0.13 0.11 -7.25%
DPS 0.28 0.28 0.14 0.14 0.00 0.28 0.00 -
NAPS 0.0477 0.0484 0.0433 0.0432 0.0428 0.041 0.0207 14.92%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.20 0.14 0.14 0.18 0.18 0.13 0.00 -
P/RPS 3.90 2.74 5.09 3.46 10.69 4.66 0.00 -
P/EPS 80.00 8.38 280.00 22.78 72.00 28.26 0.00 -
EY 1.25 11.93 0.36 4.39 1.39 3.54 0.00 -
DY 5.00 7.14 3.57 2.78 0.00 7.69 0.00 -
P/NAPS 1.16 0.82 0.89 1.18 1.19 0.90 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 01/03/11 25/02/10 27/02/09 20/02/08 16/02/07 07/03/06 - -
Price 0.22 0.18 0.10 0.17 0.26 0.12 0.00 -
P/RPS 4.29 3.53 3.64 3.27 15.44 4.30 0.00 -
P/EPS 88.00 10.78 200.00 21.52 104.00 26.09 0.00 -
EY 1.14 9.28 0.50 4.65 0.96 3.83 0.00 -
DY 4.55 5.56 5.00 2.94 0.00 8.33 0.00 -
P/NAPS 1.28 1.05 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