[SLVEST] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[SLVEST] SOLARVEST HOLDINGS BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 64.01%
YoY- 3.03%
Quarter Report
Latest QR
Upcoming QR
SLVEST's Result
SLVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 100,412 52,972 22,750 224,287 161,126 90,913 28,750 129.67%
PBT 5,227 2,009 577 22,691 14,158 6,994 1,286 154.03%
Tax -1,548 -711 -403 -6,252 -3,999 -2,129 -487 115.73%
NP 3,679 1,298 174 16,439 10,159 4,865 799 176.00%
-
NP to SH 3,189 1,179 152 16,139 9,840 4,815 814 147.89%
-
Tax Rate 29.62% 35.39% 69.84% 27.55% 28.25% 30.44% 37.87% -
Total Cost 96,733 51,674 22,576 207,848 150,967 86,048 27,951 128.28%
-
Net Worth 173,248 163,298 133,130 93,188 120,943 85,937 82,031 64.38%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 4,437 4,031 - - -
Div Payout % - - - 27.50% 40.97% - - -
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 173,248 163,298 133,130 93,188 120,943 85,937 82,031 64.38%
NOSH 667,553 663,953 633,953 633,953 422,623 390,624 390,624 42.79%
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 3.66% 2.45% 0.76% 7.33% 6.31% 5.35% 2.78% -
ROE 1.84% 0.72% 0.11% 17.32% 8.14% 5.60% 0.99% -
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 15.07 8.11 3.59 50.54 39.97 23.27 7.36 61.03%
EPS 0.49 0.18 0.02 3.97 2.49 1.23 0.21 75.64%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.26 0.25 0.21 0.21 0.30 0.22 0.21 15.25%
Adjusted Per Share Value based on latest NOSH - 633,953
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.94 7.35 3.16 31.13 22.36 12.62 3.99 129.72%
EPS 0.44 0.16 0.02 2.24 1.37 0.67 0.11 151.34%
DPS 0.00 0.00 0.00 0.62 0.56 0.00 0.00 -
NAPS 0.2405 0.2267 0.1848 0.1293 0.1679 0.1193 0.1139 64.36%
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 1.24 1.30 1.17 1.53 1.89 1.22 1.55 -
P/RPS 8.23 16.03 32.60 3.03 4.73 5.24 21.06 -46.45%
P/EPS 259.10 720.23 4,879.78 42.07 77.43 98.97 743.82 -50.39%
EY 0.39 0.14 0.02 2.38 1.29 1.01 0.13 107.59%
DY 0.00 0.00 0.00 0.65 0.53 0.00 0.00 -
P/NAPS 4.77 5.20 5.57 7.29 6.30 5.55 7.38 -25.18%
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 01/03/22 29/11/21 30/09/21 24/05/21 25/02/21 25/11/20 28/08/20 -
Price 0.925 1.17 1.30 1.36 2.41 1.46 1.15 -
P/RPS 6.14 14.43 36.23 2.69 6.03 6.27 15.62 -46.24%
P/EPS 193.28 648.21 5,421.97 37.39 98.74 118.44 551.86 -50.21%
EY 0.52 0.15 0.02 2.67 1.01 0.84 0.18 102.44%
DY 0.00 0.00 0.00 0.74 0.41 0.00 0.00 -
P/NAPS 3.56 4.68 6.19 6.48 8.03 6.64 5.48 -24.93%

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