[SOLUTN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -112.96%
YoY- -153.66%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 13,219 6,632 2,799 587 12,515 10,373 7,683 43.44%
PBT 2,313 1,258 167 -258 2,165 1,817 1,433 37.48%
Tax -89 -34 -25 -15 -76 -44 -33 93.40%
NP 2,224 1,224 142 -273 2,089 1,773 1,400 36.03%
-
NP to SH 2,228 1,228 147 -271 2,091 1,773 1,400 36.19%
-
Tax Rate 3.85% 2.70% 14.97% - 3.51% 2.42% 2.30% -
Total Cost 10,995 5,408 2,657 860 10,426 8,600 6,283 45.06%
-
Net Worth 19,368 18,989 17,395 19,228 19,135 18,743 18,288 3.88%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,898 - - - - - - -
Div Payout % 85.23% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 19,368 18,989 17,395 19,228 19,135 18,743 18,288 3.88%
NOSH 126,590 126,597 122,500 129,047 126,727 126,642 126,126 0.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.82% 18.46% 5.07% -46.51% 16.69% 17.09% 18.22% -
ROE 11.50% 6.47% 0.85% -1.41% 10.93% 9.46% 7.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.44 5.24 2.28 0.45 9.88 8.19 6.09 43.09%
EPS 1.76 0.97 0.12 -0.21 1.65 1.40 1.11 35.86%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.15 0.142 0.149 0.151 0.148 0.145 3.63%
Adjusted Per Share Value based on latest NOSH - 129,047
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.72 1.36 0.58 0.12 2.58 2.13 1.58 43.49%
EPS 0.46 0.25 0.03 -0.06 0.43 0.36 0.29 35.89%
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0391 0.0358 0.0396 0.0394 0.0386 0.0376 4.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.18 0.19 0.19 0.23 0.18 0.14 0.14 -
P/RPS 1.72 3.63 8.32 50.56 1.82 1.71 2.30 -17.56%
P/EPS 10.23 19.59 158.33 -109.52 10.91 10.00 12.61 -12.98%
EY 9.78 5.11 0.63 -0.91 9.17 10.00 7.93 14.95%
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.27 1.34 1.54 1.19 0.95 0.97 13.91%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 14/11/07 14/08/07 30/05/07 16/02/07 13/11/06 29/08/06 -
Price 0.17 0.17 0.21 0.15 0.26 0.15 0.13 -
P/RPS 1.63 3.25 9.19 32.98 2.63 1.83 2.13 -16.29%
P/EPS 9.66 17.53 175.00 -71.43 15.76 10.71 11.71 -12.01%
EY 10.35 5.71 0.57 -1.40 6.35 9.33 8.54 13.63%
DY 8.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 1.48 1.01 1.72 1.01 0.90 14.96%

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