[SOLUTN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -602.44%
YoY- -318.18%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 304,273 61,214 28,268 21,912 18,075 16,278 13,842 680.30%
PBT 44,680 3,633 -652 -6,116 -522 429 -508 -
Tax -13,091 -1,554 -900 0 -283 0 0 -
NP 31,589 2,078 -1,552 -6,116 -805 429 -508 -
-
NP to SH 30,995 1,149 -2,436 -6,624 -943 110 -664 -
-
Tax Rate 29.30% 42.77% - - - 0.00% - -
Total Cost 272,684 59,136 29,820 28,028 18,880 15,849 14,350 608.28%
-
Net Worth 116,828 86,904 84,035 74,585 71,188 38,285 37,234 113.87%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 8,827 - - - - - - -
Div Payout % 28.48% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 116,828 86,904 84,035 74,585 71,188 38,285 37,234 113.87%
NOSH 441,361 441,361 434,365 390,828 367,141 307,759 306,454 27.44%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.38% 3.40% -5.49% -27.91% -4.45% 2.64% -3.67% -
ROE 26.53% 1.32% -2.90% -8.88% -1.32% 0.29% -1.78% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 68.94 13.87 6.46 5.95 4.92 5.29 4.52 511.97%
EPS 7.02 0.27 -0.56 -1.80 -0.26 0.04 -0.22 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2647 0.1969 0.1921 0.2024 0.1939 0.1244 0.1215 67.81%
Adjusted Per Share Value based on latest NOSH - 390,828
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 67.83 13.65 6.30 4.88 4.03 3.63 3.09 679.58%
EPS 6.91 0.26 -0.54 -1.48 -0.21 0.02 -0.15 -
DPS 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2604 0.1937 0.1873 0.1663 0.1587 0.0853 0.083 113.86%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.55 0.68 1.07 1.28 1.19 0.555 0.095 -
P/RPS 0.80 4.90 16.56 21.53 24.17 10.49 2.10 -47.35%
P/EPS 7.83 261.13 -192.15 -71.21 -463.31 1,543.44 -43.85 -
EY 12.77 0.38 -0.52 -1.40 -0.22 0.06 -2.28 -
DY 3.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 3.45 5.57 6.32 6.14 4.46 0.78 91.95%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 25/05/21 18/03/21 24/11/20 26/08/20 -
Price 0.60 0.52 0.845 1.15 1.17 0.98 0.71 -
P/RPS 0.87 3.75 13.08 19.34 23.77 18.53 15.72 -85.40%
P/EPS 8.54 199.69 -151.75 -63.98 -455.52 2,725.36 -327.68 -
EY 11.70 0.50 -0.66 -1.56 -0.22 0.04 -0.31 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.64 4.40 5.68 6.03 7.88 5.84 -46.64%

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