[SOLUTN] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
01-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -25.78%
YoY- -85.28%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 4,671 2,545 2,414 6,379 6,458 3,408 6,587 -5.56%
PBT 1,086 -1,750 4 761 2,132 64 1,055 0.48%
Tax -374 71 -197 -451 -21 -4 -55 37.60%
NP 712 -1,679 -193 310 2,111 60 1,000 -5.49%
-
NP to SH 673 -1,574 -103 311 2,113 62 1,000 -6.38%
-
Tax Rate 34.44% - 4,925.00% 59.26% 0.98% 6.25% 5.21% -
Total Cost 3,959 4,224 2,607 6,069 4,347 3,348 5,587 -5.57%
-
Net Worth 25,106 20,157 22,608 21,409 21,699 19,418 19,367 4.41%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 1,244 1,265 619 632 -
Div Payout % - - - 400.00% 59.88% 1,000.00% 63.29% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 25,106 20,157 22,608 21,409 21,699 19,418 19,367 4.41%
NOSH 186,944 169,247 171,666 124,400 126,526 123,999 126,582 6.70%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.24% -65.97% -8.00% 4.86% 32.69% 1.76% 15.18% -
ROE 2.68% -7.81% -0.46% 1.45% 9.74% 0.32% 5.16% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.50 1.50 1.41 5.13 5.10 2.75 5.20 -11.48%
EPS 0.36 -0.93 -0.06 0.25 1.67 0.05 0.79 -12.26%
DPS 0.00 0.00 0.00 1.00 1.00 0.50 0.50 -
NAPS 0.1343 0.1191 0.1317 0.1721 0.1715 0.1566 0.153 -2.14%
Adjusted Per Share Value based on latest NOSH - 124,400
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.04 0.57 0.54 1.42 1.44 0.76 1.47 -5.59%
EPS 0.15 -0.35 -0.02 0.07 0.47 0.01 0.22 -6.17%
DPS 0.00 0.00 0.00 0.28 0.28 0.14 0.14 -
NAPS 0.056 0.0449 0.0504 0.0477 0.0484 0.0433 0.0432 4.41%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.345 0.10 0.13 0.20 0.14 0.14 0.18 -
P/RPS 13.81 6.65 9.24 3.90 2.74 5.09 3.46 25.92%
P/EPS 95.83 -10.75 -216.67 80.00 8.38 280.00 22.78 27.02%
EY 1.04 -9.30 -0.46 1.25 11.93 0.36 4.39 -21.32%
DY 0.00 0.00 0.00 5.00 7.14 3.57 2.78 -
P/NAPS 2.57 0.84 0.99 1.16 0.82 0.89 1.18 13.83%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 28/02/13 21/02/12 01/03/11 25/02/10 27/02/09 20/02/08 -
Price 0.335 0.09 0.14 0.22 0.18 0.10 0.17 -
P/RPS 13.41 5.99 9.96 4.29 3.53 3.64 3.27 26.48%
P/EPS 93.06 -9.68 -233.33 88.00 10.78 200.00 21.52 27.61%
EY 1.07 -10.33 -0.43 1.14 9.28 0.50 4.65 -21.70%
DY 0.00 0.00 0.00 4.55 5.56 5.00 2.94 -
P/NAPS 2.49 0.76 1.06 1.28 1.05 0.64 1.11 14.40%

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