[SOLUTN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 17.94%
YoY- 33.87%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 6,632 2,799 587 12,515 10,373 7,683 2,074 116.89%
PBT 1,258 167 -258 2,165 1,817 1,433 524 79.19%
Tax -34 -25 -15 -76 -44 -33 -19 47.34%
NP 1,224 142 -273 2,089 1,773 1,400 505 80.34%
-
NP to SH 1,228 147 -271 2,091 1,773 1,400 505 80.73%
-
Tax Rate 2.70% 14.97% - 3.51% 2.42% 2.30% 3.63% -
Total Cost 5,408 2,657 860 10,426 8,600 6,283 1,569 128.00%
-
Net Worth 18,989 17,395 19,228 19,135 18,743 18,288 18,684 1.08%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 18,989 17,395 19,228 19,135 18,743 18,288 18,684 1.08%
NOSH 126,597 122,500 129,047 126,727 126,642 126,126 126,249 0.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.46% 5.07% -46.51% 16.69% 17.09% 18.22% 24.35% -
ROE 6.47% 0.85% -1.41% 10.93% 9.46% 7.66% 2.70% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.24 2.28 0.45 9.88 8.19 6.09 1.64 116.77%
EPS 0.97 0.12 -0.21 1.65 1.40 1.11 0.40 80.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.142 0.149 0.151 0.148 0.145 0.148 0.89%
Adjusted Per Share Value based on latest NOSH - 127,200
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.36 0.58 0.12 2.58 2.13 1.58 0.43 115.31%
EPS 0.25 0.03 -0.06 0.43 0.36 0.29 0.10 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0358 0.0396 0.0394 0.0386 0.0376 0.0384 1.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.19 0.19 0.23 0.18 0.14 0.14 0.15 -
P/RPS 3.63 8.32 50.56 1.82 1.71 2.30 9.13 -45.89%
P/EPS 19.59 158.33 -109.52 10.91 10.00 12.61 37.50 -35.11%
EY 5.11 0.63 -0.91 9.17 10.00 7.93 2.67 54.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.34 1.54 1.19 0.95 0.97 1.01 16.48%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 14/08/07 30/05/07 16/02/07 13/11/06 29/08/06 30/05/06 -
Price 0.17 0.21 0.15 0.26 0.15 0.13 0.14 -
P/RPS 3.25 9.19 32.98 2.63 1.83 2.13 8.52 -47.37%
P/EPS 17.53 175.00 -71.43 15.76 10.71 11.71 35.00 -36.90%
EY 5.71 0.57 -1.40 6.35 9.33 8.54 2.86 58.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.48 1.01 1.72 1.01 0.90 0.95 12.25%

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