[SOLUTN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 75.48%
YoY- -43.47%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 7,465 15,237 18,170 10,040 15,141 8,774 13,928 -9.86%
PBT -675 1,535 4,233 1,151 2,032 1,606 2,478 -
Tax -268 -765 -450 -62 -96 -66 -119 14.47%
NP -943 770 3,783 1,089 1,936 1,540 2,359 -
-
NP to SH -652 777 3,792 1,095 1,937 1,546 2,359 -
-
Tax Rate - 49.84% 10.63% 5.39% 4.72% 4.11% 4.80% -
Total Cost 8,408 14,467 14,387 8,951 13,205 7,234 11,569 -5.17%
-
Net Worth 21,562 19,815 21,546 20,981 20,540 19,076 18,401 2.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,244 2,547 619 1,270 - 1,273 -
Div Payout % - 160.10% 67.19% 56.62% 65.59% - 54.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 21,562 19,815 21,546 20,981 20,540 19,076 18,401 2.67%
NOSH 167,931 150,000 126,969 127,317 127,500 127,176 124,333 5.13%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -12.63% 5.05% 20.82% 10.85% 12.79% 17.55% 16.94% -
ROE -3.02% 3.92% 17.60% 5.22% 9.43% 8.10% 12.82% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.45 10.16 14.31 7.89 11.88 6.90 11.20 -14.24%
EPS -0.39 0.52 2.99 0.86 1.52 1.22 1.90 -
DPS 0.00 0.83 2.01 0.49 1.00 0.00 1.02 -
NAPS 0.1284 0.1321 0.1697 0.1648 0.1611 0.15 0.148 -2.33%
Adjusted Per Share Value based on latest NOSH - 127,317
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.66 3.40 4.05 2.24 3.38 1.96 3.10 -9.87%
EPS -0.15 0.17 0.85 0.24 0.43 0.34 0.53 -
DPS 0.00 0.28 0.57 0.14 0.28 0.00 0.28 -
NAPS 0.0481 0.0442 0.048 0.0468 0.0458 0.0425 0.041 2.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.12 0.11 0.18 0.14 0.15 0.19 0.14 -
P/RPS 2.70 1.08 1.26 1.78 1.26 2.75 1.25 13.68%
P/EPS -30.91 21.24 6.03 16.28 9.87 15.63 7.38 -
EY -3.24 4.71 16.59 6.14 10.13 6.40 13.55 -
DY 0.00 7.54 11.17 3.48 6.67 0.00 7.32 -
P/NAPS 0.93 0.83 1.06 0.85 0.93 1.27 0.95 -0.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 18/11/11 24/11/10 30/11/09 27/11/08 14/11/07 13/11/06 -
Price 0.10 0.13 0.17 0.14 0.15 0.17 0.15 -
P/RPS 2.25 1.28 1.19 1.78 1.26 2.46 1.34 9.01%
P/EPS -25.76 25.10 5.69 16.28 9.87 13.98 7.91 -
EY -3.88 3.98 17.57 6.14 10.13 7.15 12.65 -
DY 0.00 6.38 11.82 3.48 6.67 0.00 6.83 -
P/NAPS 0.78 0.98 1.00 0.85 0.93 1.13 1.01 -4.21%

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