[SOLUTN] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 158.61%
YoY- 189.81%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,393 4,352 6,587 3,833 2,212 587 2,142 7.67%
PBT 215 704 1,055 1,091 425 -258 348 -27.48%
Tax -15 -18 -55 -9 -10 -15 -32 -39.68%
NP 200 686 1,000 1,082 415 -273 316 -26.30%
-
NP to SH 200 686 1,000 1,081 418 -271 318 -26.61%
-
Tax Rate 6.98% 2.56% 5.21% 0.82% 2.35% - 9.20% -
Total Cost 2,193 3,666 5,587 2,751 1,797 860 1,826 12.99%
-
Net Worth 20,087 20,198 19,367 19,076 17,986 19,228 19,207 3.03%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 632 - - - - -
Div Payout % - - 63.29% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 20,087 20,198 19,367 19,076 17,986 19,228 19,207 3.03%
NOSH 125,000 127,037 126,582 127,176 126,666 129,047 127,200 -1.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.36% 15.76% 15.18% 28.23% 18.76% -46.51% 14.75% -
ROE 1.00% 3.40% 5.16% 5.67% 2.32% -1.41% 1.66% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.91 3.43 5.20 3.01 1.75 0.45 1.68 8.93%
EPS 0.16 0.54 0.79 0.85 0.33 -0.21 0.25 -25.75%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.159 0.153 0.15 0.142 0.149 0.151 4.24%
Adjusted Per Share Value based on latest NOSH - 127,176
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.49 0.90 1.36 0.79 0.46 0.12 0.44 7.44%
EPS 0.04 0.14 0.21 0.22 0.09 -0.06 0.07 -31.16%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0413 0.0416 0.0399 0.0393 0.037 0.0396 0.0395 3.01%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.16 0.18 0.18 0.19 0.19 0.23 0.18 -
P/RPS 8.36 5.25 3.46 6.30 10.88 50.56 10.69 -15.13%
P/EPS 100.00 33.33 22.78 22.35 57.58 -109.52 72.00 24.50%
EY 1.00 3.00 4.39 4.47 1.74 -0.91 1.39 -19.72%
DY 0.00 0.00 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.18 1.27 1.34 1.54 1.19 -10.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 20/02/08 14/11/07 14/08/07 30/05/07 16/02/07 -
Price 0.16 0.17 0.17 0.17 0.21 0.15 0.26 -
P/RPS 8.36 4.96 3.27 5.64 12.03 32.98 15.44 -33.59%
P/EPS 100.00 31.48 21.52 20.00 63.64 -71.43 104.00 -2.58%
EY 1.00 3.18 4.65 5.00 1.57 -1.40 0.96 2.76%
DY 0.00 0.00 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 1.11 1.13 1.48 1.01 1.72 -30.36%

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