[SOLUTN] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -14.72%
YoY- -54.05%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 11,272 15,237 16,870 17,914 18,091 18,170 16,735 -23.10%
PBT 778 1,535 2,134 2,712 2,862 4,233 4,161 -67.20%
Tax -511 -765 -901 -1,022 -880 -450 -275 50.97%
NP 267 770 1,233 1,690 1,982 3,783 3,886 -83.14%
-
NP to SH 363 777 1,241 1,697 1,990 3,792 3,895 -79.35%
-
Tax Rate 65.68% 49.84% 42.22% 37.68% 30.75% 10.63% 6.61% -
Total Cost 11,005 14,467 15,637 16,224 16,109 14,387 12,849 -9.78%
-
Net Worth 22,608 19,815 23,832 22,342 21,409 21,546 22,491 0.34%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 1,244 2,513 2,513 2,526 2,547 2,551 -
Div Payout % - 160.10% 202.55% 148.13% 126.96% 67.19% 65.50% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 22,608 19,815 23,832 22,342 21,409 21,546 22,491 0.34%
NOSH 171,666 150,000 180,000 126,944 124,400 126,969 127,499 21.86%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.37% 5.05% 7.31% 9.43% 10.96% 20.82% 23.22% -
ROE 1.61% 3.92% 5.21% 7.60% 9.30% 17.60% 17.32% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.57 10.16 9.37 14.11 14.54 14.31 13.13 -36.89%
EPS 0.21 0.52 0.69 1.34 1.60 2.99 3.05 -83.11%
DPS 0.00 0.83 1.40 1.98 2.03 2.01 2.01 -
NAPS 0.1317 0.1321 0.1324 0.176 0.1721 0.1697 0.1764 -17.65%
Adjusted Per Share Value based on latest NOSH - 126,944
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.32 3.14 3.47 3.69 3.72 3.74 3.44 -23.04%
EPS 0.07 0.16 0.26 0.35 0.41 0.78 0.80 -80.20%
DPS 0.00 0.26 0.52 0.52 0.52 0.52 0.52 -
NAPS 0.0465 0.0408 0.049 0.046 0.0441 0.0443 0.0463 0.28%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.13 0.11 0.15 0.23 0.20 0.18 0.19 -
P/RPS 1.98 1.08 1.60 1.63 1.38 1.26 1.45 23.01%
P/EPS 61.48 21.24 21.76 17.21 12.50 6.03 6.22 358.65%
EY 1.63 4.71 4.60 5.81 8.00 16.59 16.08 -78.16%
DY 0.00 7.54 9.31 8.61 10.15 11.17 10.58 -
P/NAPS 0.99 0.83 1.13 1.31 1.16 1.06 1.08 -5.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 18/11/11 19/08/11 20/05/11 01/03/11 24/11/10 25/08/10 -
Price 0.14 0.13 0.12 0.17 0.22 0.17 0.16 -
P/RPS 2.13 1.28 1.28 1.20 1.51 1.19 1.22 44.84%
P/EPS 66.21 25.10 17.41 12.72 13.75 5.69 5.24 439.99%
EY 1.51 3.98 5.75 7.86 7.27 17.57 19.09 -81.48%
DY 0.00 6.38 11.64 11.65 9.23 11.82 12.56 -
P/NAPS 1.06 0.98 0.91 0.97 1.28 1.00 0.91 10.67%

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