[SOLUTN] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 147.18%
YoY- 938.56%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 26,128 28,888 304,273 61,214 28,268 21,912 18,075 27.93%
PBT -8,582 -7,200 44,680 3,633 -652 -6,116 -522 549.88%
Tax -334 -688 -13,091 -1,554 -900 0 -283 11.71%
NP -8,916 -7,888 31,589 2,078 -1,552 -6,116 -805 399.07%
-
NP to SH -8,962 -7,940 30,995 1,149 -2,436 -6,624 -943 350.52%
-
Tax Rate - - 29.30% 42.77% - - - -
Total Cost 35,044 36,776 272,684 59,136 29,820 28,028 18,880 51.20%
-
Net Worth 105,191 107,661 116,828 86,904 84,035 74,585 71,188 29.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 8,827 - - - - -
Div Payout % - - 28.48% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 105,191 107,661 116,828 86,904 84,035 74,585 71,188 29.82%
NOSH 441,618 441,618 441,361 441,361 434,365 390,828 367,141 13.14%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -34.12% -27.31% 10.38% 3.40% -5.49% -27.91% -4.45% -
ROE -8.52% -7.37% 26.53% 1.32% -2.90% -8.88% -1.32% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.99 6.62 68.94 13.87 6.46 5.95 4.92 14.05%
EPS -2.06 -1.84 7.02 0.27 -0.56 -1.80 -0.26 298.94%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.2412 0.2469 0.2647 0.1969 0.1921 0.2024 0.1939 15.71%
Adjusted Per Share Value based on latest NOSH - 441,361
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.82 6.44 67.83 13.65 6.30 4.88 4.03 27.85%
EPS -2.00 -1.77 6.91 0.26 -0.54 -1.48 -0.21 351.16%
DPS 0.00 0.00 1.97 0.00 0.00 0.00 0.00 -
NAPS 0.2345 0.24 0.2604 0.1937 0.1873 0.1663 0.1587 29.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.26 0.435 0.55 0.68 1.07 1.28 1.19 -
P/RPS 4.34 6.57 0.80 4.90 16.56 21.53 24.17 -68.27%
P/EPS -12.65 -23.89 7.83 261.13 -192.15 -71.21 -463.31 -90.99%
EY -7.90 -4.19 12.77 0.38 -0.52 -1.40 -0.22 995.59%
DY 0.00 0.00 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.76 2.08 3.45 5.57 6.32 6.14 -68.70%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 24/02/22 25/11/21 26/08/21 25/05/21 18/03/21 -
Price 0.18 0.28 0.60 0.52 0.845 1.15 1.17 -
P/RPS 3.00 4.23 0.87 3.75 13.08 19.34 23.77 -74.93%
P/EPS -8.76 -15.38 8.54 199.69 -151.75 -63.98 -455.52 -92.87%
EY -11.42 -6.50 11.70 0.50 -0.66 -1.56 -0.22 1301.64%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.13 2.27 2.64 4.40 5.68 6.03 -75.17%

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