[SOLUTN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 17.35%
YoY- 615.7%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 8,003 9,600 17,914 15,164 8,973 16,984 11,028 -5.19%
PBT -2,633 337 2,712 3,809 565 3,275 1,383 -
Tax 61 -360 -1,022 -124 -52 -92 -72 -
NP -2,572 -23 1,690 3,685 513 3,183 1,311 -
-
NP to SH -2,275 81 1,697 3,693 516 3,185 1,315 -
-
Tax Rate - 106.82% 37.68% 3.26% 9.20% 2.81% 5.21% -
Total Cost 10,575 9,623 16,224 11,479 8,460 13,801 9,717 1.41%
-
Net Worth 27,439 23,187 22,342 22,538 20,170 20,198 19,228 6.10%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 2,513 2,551 1,257 632 - -
Div Payout % - - 148.13% 69.08% 243.70% 19.87% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 27,439 23,187 22,342 22,538 20,170 20,198 19,228 6.10%
NOSH 230,000 174,999 126,944 127,118 127,500 127,037 129,047 10.10%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -32.14% -0.24% 9.43% 24.30% 5.72% 18.74% 11.89% -
ROE -8.29% 0.35% 7.60% 16.39% 2.56% 15.77% 6.84% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.48 5.49 14.11 11.93 7.04 13.37 8.55 -13.90%
EPS -0.99 0.05 1.34 2.91 0.40 2.51 1.02 -
DPS 0.00 0.00 1.98 2.01 0.99 0.50 0.00 -
NAPS 0.1193 0.1325 0.176 0.1773 0.1582 0.159 0.149 -3.63%
Adjusted Per Share Value based on latest NOSH - 127,118
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.65 1.98 3.69 3.12 1.85 3.49 2.27 -5.17%
EPS -0.47 0.02 0.35 0.76 0.11 0.66 0.27 -
DPS 0.00 0.00 0.52 0.52 0.26 0.13 0.00 -
NAPS 0.0565 0.0477 0.046 0.0464 0.0415 0.0416 0.0396 6.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.145 0.13 0.23 0.20 0.10 0.18 0.23 -
P/RPS 4.17 2.37 1.63 1.68 1.42 1.35 2.69 7.57%
P/EPS -14.66 280.86 17.21 6.88 24.71 7.18 22.57 -
EY -6.82 0.36 5.81 14.53 4.05 13.93 4.43 -
DY 0.00 0.00 8.61 10.05 9.86 2.78 0.00 -
P/NAPS 1.22 0.98 1.31 1.13 0.63 1.13 1.54 -3.80%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 17/05/12 20/05/11 20/05/10 21/05/09 28/05/08 30/05/07 -
Price 0.25 0.12 0.17 0.18 0.15 0.17 0.15 -
P/RPS 7.18 2.19 1.20 1.51 2.13 1.27 1.76 26.37%
P/EPS -25.27 259.26 12.72 6.20 37.06 6.78 14.72 -
EY -3.96 0.39 7.86 16.14 2.70 14.75 6.79 -
DY 0.00 0.00 11.65 11.17 6.58 2.94 0.00 -
P/NAPS 2.10 0.91 0.97 1.02 0.95 1.07 1.01 12.96%

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