[SOLUTN] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -17.86%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 15,366 8,296 10,266 8,948 8,024 4,192 7,789 57.49%
PBT 2,866 2,096 1,658 1,329 1,626 720 1,427 59.38%
Tax -66 -76 -96 -26 -40 0 -15 169.24%
NP 2,800 2,020 1,562 1,302 1,586 720 1,412 58.03%
-
NP to SH 2,800 2,020 1,562 1,302 1,586 720 1,412 58.03%
-
Tax Rate 2.30% 3.63% 5.79% 1.96% 2.46% 0.00% 1.05% -
Total Cost 12,566 6,276 8,704 7,645 6,438 3,472 6,377 57.37%
-
Net Worth 18,288 18,684 18,324 17,256 9,681 0 9,210 58.17%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,269 - - - - -
Div Payout % - - 81.30% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 18,288 18,684 18,324 17,256 9,681 0 9,210 58.17%
NOSH 126,126 126,249 126,991 126,883 92,209 89,999 92,287 23.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.22% 24.35% 15.22% 14.56% 19.77% 17.18% 18.13% -
ROE 15.31% 10.81% 8.52% 7.55% 16.38% 0.00% 15.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.18 6.57 8.08 7.05 8.70 4.66 8.44 27.78%
EPS 2.22 1.60 1.23 1.03 1.72 0.80 1.53 28.25%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.145 0.148 0.1443 0.136 0.105 0.00 0.0998 28.36%
Adjusted Per Share Value based on latest NOSH - 122,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.16 1.71 2.11 1.84 1.65 0.86 1.60 57.61%
EPS 0.58 0.42 0.32 0.27 0.33 0.15 0.29 58.94%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.0376 0.0384 0.0377 0.0355 0.0199 0.00 0.019 57.82%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 - - - -
Price 0.14 0.15 0.13 0.14 0.00 0.00 0.00 -
P/RPS 1.15 2.28 1.61 1.99 0.00 0.00 0.00 -
P/EPS 6.31 9.38 10.57 13.64 0.00 0.00 0.00 -
EY 15.86 10.67 9.46 7.33 0.00 0.00 0.00 -
DY 0.00 0.00 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.90 1.03 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 07/03/06 30/11/05 27/07/05 - - -
Price 0.13 0.14 0.12 0.12 0.00 0.00 0.00 -
P/RPS 1.07 2.13 1.48 1.70 0.00 0.00 0.00 -
P/EPS 5.86 8.75 9.76 11.69 0.00 0.00 0.00 -
EY 17.08 11.43 10.25 8.56 0.00 0.00 0.00 -
DY 0.00 0.00 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.83 0.88 0.00 0.00 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