[SOLUTN] YoY TTM 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- 44.11%
YoY- 6.55%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 18,091 13,090 11,962 13,219 12,515 10,265 11.99%
PBT 2,862 3,219 1,041 2,313 2,165 1,653 11.59%
Tax -880 -79 -45 -89 -76 -95 56.04%
NP 1,982 3,140 996 2,224 2,089 1,558 4.92%
-
NP to SH 1,990 3,147 998 2,228 2,091 1,558 5.01%
-
Tax Rate 30.75% 2.45% 4.32% 3.85% 3.51% 5.75% -
Total Cost 16,109 9,950 10,966 10,995 10,426 8,707 13.08%
-
Net Worth 21,409 21,699 19,418 19,367 19,207 18,382 3.09%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,526 2,538 1,257 632 - - -
Div Payout % 126.96% 80.66% 126.00% 28.41% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 21,409 21,699 19,418 19,367 19,207 18,382 3.09%
NOSH 124,400 126,526 123,999 126,582 127,200 127,391 -0.47%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.96% 23.99% 8.33% 16.82% 16.69% 15.18% -
ROE 9.30% 14.50% 5.14% 11.50% 10.89% 8.48% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 14.54 10.35 9.65 10.44 9.84 8.06 12.51%
EPS 1.60 2.49 0.80 1.76 1.64 1.22 5.56%
DPS 2.03 2.00 1.01 0.50 0.00 0.00 -
NAPS 0.1721 0.1715 0.1566 0.153 0.151 0.1443 3.58%
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 CAGR
RPS 3.72 2.69 2.46 2.72 2.58 2.11 12.00%
EPS 0.41 0.65 0.21 0.46 0.43 0.32 5.07%
DPS 0.52 0.52 0.26 0.13 0.00 0.00 -
NAPS 0.0441 0.0447 0.04 0.0399 0.0395 0.0378 3.12%
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 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 -
P/RPS 1.38 1.35 1.45 1.72 1.83 1.61 -3.03%
P/EPS 12.50 5.63 17.39 10.23 10.95 10.63 3.29%
EY 8.00 17.77 5.75 9.78 9.13 9.41 -3.19%
DY 10.15 14.29 7.24 2.78 0.00 0.00 -
P/NAPS 1.16 0.82 0.89 1.18 1.19 0.90 5.20%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 01/03/11 25/02/10 27/02/09 20/02/08 16/02/07 - -
Price 0.22 0.18 0.10 0.17 0.26 0.00 -
P/RPS 1.51 1.74 1.04 1.63 2.64 0.00 -
P/EPS 13.75 7.24 12.42 9.66 15.82 0.00 -
EY 7.27 13.82 8.05 10.35 6.32 0.00 -
DY 9.23 11.11 10.14 2.94 0.00 0.00 -
P/NAPS 1.28 1.05 0.64 1.11 1.72 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