[SOLUTN] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[SOLUTN] SOLUTION GROUP BERHAD

Announcement Date

28-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 20.93%

YoY- -78.97%

Quarter Report

Solution-Quarterly Report 30 June 2009.pdf

Latest QR

Upcoming QR

SOLUTN's Result

SOLUTN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	8,328	16,870	16,735	8,789	17,165	7,631	13,936	-8.21%
YoY %	-50.63%	0.81%	90.41%	-48.80%	124.94%	-45.24%	-	-
Horiz. %	59.76%	121.05%	120.08%	63.07%	123.17%	54.76%	100.00%	-
PBT	-9	2,134	4,161	670	3,065	899	2,278	-
YoY %	-100.42%	-48.71%	521.04%	-78.14%	240.93%	-60.54%	-	-
Horiz. %	-0.40%	93.68%	182.66%	29.41%	134.55%	39.46%	100.00%	-
Tax	-317	-901	-275	-50	-97	-68	-108	19.63%
YoY %	64.82%	-227.64%	-450.00%	48.45%	-42.65%	37.04%	-	-
Horiz. %	293.52%	834.26%	254.63%	46.30%	89.81%	62.96%	100.00%	-
NP	-326	1,233	3,886	620	2,968	831	2,170	-
YoY %	-126.44%	-68.27%	526.77%	-79.11%	257.16%	-61.71%	-	-
Horiz. %	-15.02%	56.82%	179.08%	28.57%	136.77%	38.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-210	1,241	3,895	624	2,967	838	2,170	-
YoY %	-116.92%	-68.14%	524.20%	-78.97%	254.06%	-61.38%	-	-
Horiz. %	-9.68%	57.19%	179.49%	28.76%	136.73%	38.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	42.22%	6.61%	7.46%	3.16%	7.56%	4.74%	-
YoY %	-	538.73%	-11.39%	136.08%	-58.20%	59.49%	-	-
Horiz. %	-	890.72%	139.45%	157.38%	66.67%	159.49%	100.00%	-
Total Cost	8,654	15,637	12,849	8,169	14,197	6,800	11,766	-4.98%
YoY %	-44.66%	21.70%	57.29%	-42.46%	108.78%	-42.21%	-	-
Horiz. %	73.55%	132.90%	109.20%	69.43%	120.66%	57.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,959	23,832	22,491	20,610	20,087	17,986	18,278	3.86%
YoY %	-3.66%	5.96%	9.13%	2.60%	11.68%	-1.60%	-	-
Horiz. %	125.61%	130.39%	123.05%	112.76%	109.90%	98.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	2,513	2,551	1,257	632	-	1,273	-
YoY %	-	-1.49%	102.94%	98.89%	0.00%	-	-	-
Horiz. %	-	197.41%	200.39%	98.74%	49.65%	-	100.00%	-
Div Payout %	-	202.55%	65.50%	201.52%	21.33%	-	58.71%	-
YoY %	-	209.24%	-67.50%	844.77%	0.00%	-	-	-
Horiz. %	-	345.00%	111.57%	343.25%	36.33%	-	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	22,959	23,832	22,491	20,610	20,087	17,986	18,278	3.86%
YoY %	-3.66%	5.96%	9.13%	2.60%	11.68%	-1.60%	-	-
Horiz. %	125.61%	130.39%	123.05%	112.76%	109.90%	98.40%	100.00%	-
NOSH	174,999	180,000	127,499	128,333	125,000	126,666	126,056	5.61%
YoY %	-2.78%	41.18%	-0.65%	2.67%	-1.32%	0.48%	-	-
Horiz. %	138.83%	142.79%	101.14%	101.81%	99.16%	100.48%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	-3.91%	7.31%	23.22%	7.05%	17.29%	10.89%	15.57%	-
YoY %	-153.49%	-68.52%	229.36%	-59.22%	58.77%	-30.06%	-	-
Horiz. %	-25.11%	46.95%	149.13%	45.28%	111.05%	69.94%	100.00%	-
ROE	-0.91%	5.21%	17.32%	3.03%	14.77%	4.66%	11.87%	-
YoY %	-117.47%	-69.92%	471.62%	-79.49%	216.95%	-60.74%	-	-
Horiz. %	-7.67%	43.89%	145.91%	25.53%	124.43%	39.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	4.76	9.37	13.13	6.85	13.73	6.02	11.06	-13.09%
YoY %	-49.20%	-28.64%	91.68%	-50.11%	128.07%	-45.57%	-	-
Horiz. %	43.04%	84.72%	118.72%	61.93%	124.14%	54.43%	100.00%	-
EPS	-0.12	0.69	3.05	0.49	2.37	0.66	1.72	-
YoY %	-117.39%	-77.38%	522.45%	-79.32%	259.09%	-61.63%	-	-
Horiz. %	-6.98%	40.12%	177.33%	28.49%	137.79%	38.37%	100.00%	-
DPS	0.00	1.40	2.01	0.98	0.50	0.00	1.01	-
YoY %	0.00%	-30.35%	105.10%	96.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	138.61%	199.01%	97.03%	49.50%	0.00%	100.00%	-
NAPS	0.1312	0.1324	0.1764	0.1606	0.1607	0.142	0.145	-1.65%
YoY %	-0.91%	-24.94%	9.84%	-0.06%	13.17%	-2.07%	-	-
Horiz. %	90.48%	91.31%	121.66%	110.76%	110.83%	97.93%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 128,333
RPS	1.71	3.47	3.44	1.81	3.53	1.57	2.87	-8.26%
YoY %	-50.72%	0.87%	90.06%	-48.73%	124.84%	-45.30%	-	-
Horiz. %	59.58%	120.91%	119.86%	63.07%	123.00%	54.70%	100.00%	-
EPS	-0.04	0.26	0.80	0.13	0.61	0.17	0.45	-
YoY %	-115.38%	-67.50%	515.38%	-78.69%	258.82%	-62.22%	-	-
Horiz. %	-8.89%	57.78%	177.78%	28.89%	135.56%	37.78%	100.00%	-
DPS	0.00	0.52	0.52	0.26	0.13	0.00	0.26	-
YoY %	0.00%	0.00%	100.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	200.00%	200.00%	100.00%	50.00%	0.00%	100.00%	-
NAPS	0.0472	0.049	0.0463	0.0424	0.0413	0.037	0.0376	3.85%
YoY %	-3.67%	5.83%	9.20%	2.66%	11.62%	-1.60%	-	-
Horiz. %	125.53%	130.32%	123.14%	112.77%	109.84%	98.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.11	0.15	0.19	0.15	0.16	0.19	0.14	-
P/RPS	2.31	1.60	1.45	2.19	1.17	3.15	1.27	10.47%
YoY %	44.37%	10.34%	-33.79%	87.18%	-62.86%	148.03%	-	-
Horiz. %	181.89%	125.98%	114.17%	172.44%	92.13%	248.03%	100.00%	-
P/EPS	-91.67	21.76	6.22	30.85	6.74	28.72	8.13	-
YoY %	-521.28%	249.84%	-79.84%	357.72%	-76.53%	253.26%	-	-
Horiz. %	-1,127.55%	267.65%	76.51%	379.46%	82.90%	353.26%	100.00%	-
EY	-1.09	4.60	16.08	3.24	14.84	3.48	12.30	-
YoY %	-123.70%	-71.39%	396.30%	-78.17%	326.44%	-71.71%	-	-
Horiz. %	-8.86%	37.40%	130.73%	26.34%	120.65%	28.29%	100.00%	-
DY	0.00	9.31	10.58	6.53	3.13	0.00	7.22	-
YoY %	0.00%	-12.00%	62.02%	108.63%	0.00%	0.00%	-	-
Horiz. %	0.00%	128.95%	146.54%	90.44%	43.35%	0.00%	100.00%	-
P/NAPS	0.84	1.13	1.08	0.93	1.00	1.34	0.97	-2.36%
YoY %	-25.66%	4.63%	16.13%	-7.00%	-25.37%	38.14%	-	-
Horiz. %	86.60%	116.49%	111.34%	95.88%	103.09%	138.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	19/08/11	25/08/10	28/08/09	28/08/08	14/08/07	29/08/06	-
Price	0.13	0.12	0.16	0.15	0.16	0.21	0.13	-
P/RPS	2.73	1.28	1.22	2.19	1.17	3.49	1.18	14.98%
YoY %	113.28%	4.92%	-44.29%	87.18%	-66.48%	195.76%	-	-
Horiz. %	231.36%	108.47%	103.39%	185.59%	99.15%	295.76%	100.00%	-
P/EPS	-108.33	17.41	5.24	30.85	6.74	31.74	7.55	-
YoY %	-722.23%	232.25%	-83.01%	357.72%	-78.76%	320.40%	-	-
Horiz. %	-1,434.83%	230.60%	69.40%	408.61%	89.27%	420.40%	100.00%	-
EY	-0.92	5.75	19.09	3.24	14.84	3.15	13.24	-
YoY %	-116.00%	-69.88%	489.20%	-78.17%	371.11%	-76.21%	-	-
Horiz. %	-6.95%	43.43%	144.18%	24.47%	112.08%	23.79%	100.00%	-
DY	0.00	11.64	12.56	6.53	3.13	0.00	7.77	-
YoY %	0.00%	-7.32%	92.34%	108.63%	0.00%	0.00%	-	-
Horiz. %	0.00%	149.81%	161.65%	84.04%	40.28%	0.00%	100.00%	-
P/NAPS	0.99	0.91	0.91	0.93	1.00	1.48	0.90	1.59%
YoY %	8.79%	0.00%	-2.15%	-7.00%	-32.43%	64.44%	-	-
Horiz. %	110.00%	101.11%	101.11%	103.33%	111.11%	164.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos