[SOLUTN] QoQ Annualized Quarter 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- -4.64%
YoY- 267.65%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 18,092 15,617 14,434 13,748 13,090 8,842 7,144 85.47%
PBT 2,837 2,801 2,980 3,272 3,218 1,449 1,096 88.19%
Tax -815 -570 -468 -280 -79 -77 -76 384.19%
NP 2,022 2,230 2,512 2,992 3,139 1,372 1,020 57.60%
-
NP to SH 2,029 2,240 2,520 3,000 3,146 1,378 1,024 57.56%
-
Tax Rate 28.73% 20.35% 15.70% 8.56% 2.45% 5.31% 6.93% -
Total Cost 16,070 13,386 11,922 10,756 9,951 7,470 6,124 89.91%
-
Net Worth 21,840 21,435 22,226 22,538 21,668 20,780 20,055 5.83%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,900 2,526 1,260 50 1,263 1,681 - -
Div Payout % 93.66% 112.78% 50.00% 1.69% 40.16% 121.95% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 21,840 21,435 22,226 22,538 21,668 20,780 20,055 5.83%
NOSH 126,687 126,315 126,000 127,118 126,345 126,097 124,878 0.96%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.18% 14.28% 17.40% 21.76% 23.98% 15.52% 14.28% -
ROE 9.29% 10.45% 11.34% 13.31% 14.52% 6.63% 5.11% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.28 12.36 11.46 10.82 10.36 7.01 5.72 83.72%
EPS 1.60 1.77 2.00 2.36 2.49 1.09 0.82 55.95%
DPS 1.50 2.00 1.00 0.04 1.00 1.33 0.00 -
NAPS 0.1724 0.1697 0.1764 0.1773 0.1715 0.1648 0.1606 4.82%
Adjusted Per Share Value based on latest NOSH - 127,118
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.72 3.21 2.97 2.83 2.69 1.82 1.47 85.38%
EPS 0.42 0.46 0.52 0.62 0.65 0.28 0.21 58.53%
DPS 0.39 0.52 0.26 0.01 0.26 0.35 0.00 -
NAPS 0.0449 0.0441 0.0457 0.0464 0.0446 0.0428 0.0413 5.71%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.20 0.18 0.19 0.20 0.14 0.14 0.15 -
P/RPS 1.40 1.46 1.66 1.85 1.35 2.00 2.62 -34.07%
P/EPS 12.49 10.15 9.50 8.47 5.62 12.80 18.29 -22.39%
EY 8.01 9.85 10.53 11.80 17.79 7.81 5.47 28.86%
DY 7.50 11.11 5.26 0.20 7.14 9.52 0.00 -
P/NAPS 1.16 1.06 1.08 1.13 0.82 0.85 0.93 15.82%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 24/11/10 25/08/10 20/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.22 0.17 0.16 0.18 0.18 0.14 0.15 -
P/RPS 1.54 1.37 1.40 1.66 1.74 2.00 2.62 -29.76%
P/EPS 13.74 9.59 8.00 7.63 7.23 12.80 18.29 -17.31%
EY 7.28 10.43 12.50 13.11 13.83 7.81 5.47 20.93%
DY 6.82 11.76 6.25 0.22 5.56 9.52 0.00 -
P/NAPS 1.28 1.00 0.91 1.02 1.05 0.85 0.93 23.66%

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