[SOLUTN] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -58.32%
YoY- 102.72%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,060 1,809 3,833 2,690 2,698 4,208 -6.16%
PBT 539 58 1,091 384 184 752 -6.44%
Tax -20 -8 -9 -11 0 -3 46.11%
NP 519 50 1,082 373 184 749 -7.07%
-
NP to SH 522 51 1,081 373 184 749 -6.96%
-
Tax Rate 3.71% 13.79% 0.82% 2.86% 0.00% 0.40% -
Total Cost 2,541 1,759 2,751 2,317 2,514 3,459 -5.97%
-
Net Worth 20,981 20,540 19,076 18,401 16,682 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,273 637 - - - - -
Div Payout % 243.90% 1,250.00% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 20,981 20,540 19,076 18,401 16,682 0 -
NOSH 127,317 127,500 127,176 124,333 122,666 92,469 6.60%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 16.96% 2.76% 28.23% 13.87% 6.82% 17.80% -
ROE 2.49% 0.25% 5.67% 2.03% 1.10% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.40 1.42 3.01 2.16 2.20 4.55 -12.00%
EPS 0.41 0.04 0.85 0.30 0.15 0.81 -12.72%
DPS 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1648 0.1611 0.15 0.148 0.136 0.00 -
Adjusted Per Share Value based on latest NOSH - 124,333
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.63 0.37 0.79 0.55 0.56 0.87 -6.24%
EPS 0.11 0.01 0.22 0.08 0.04 0.15 -6.01%
DPS 0.26 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0432 0.0423 0.0393 0.0379 0.0343 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.14 0.15 0.19 0.14 0.14 0.00 -
P/RPS 5.82 10.57 6.30 6.47 6.37 0.00 -
P/EPS 34.15 375.00 22.35 46.67 93.33 0.00 -
EY 2.93 0.27 4.47 2.14 1.07 0.00 -
DY 7.14 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 1.27 0.95 1.03 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/09 27/11/08 14/11/07 13/11/06 30/11/05 - -
Price 0.14 0.15 0.17 0.15 0.12 0.00 -
P/RPS 5.82 10.57 5.64 6.93 5.46 0.00 -
P/EPS 34.15 375.00 20.00 50.00 80.00 0.00 -
EY 2.93 0.27 5.00 2.00 1.25 0.00 -
DY 7.14 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 1.13 1.01 0.88 0.00 -

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