[SOLUTN] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 17.95%
YoY- 43.04%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 25,287 20,101 18,075 17,326 16,911 18,620 18,784 21.94%
PBT -594 -1,681 -521 -301 -643 -542 -722 -12.20%
Tax -733 -283 -283 -170 -96 -96 -96 288.23%
NP -1,327 -1,964 -804 -471 -739 -638 -818 38.10%
-
NP to SH -1,828 -2,202 -942 -704 -858 -793 -944 55.42%
-
Tax Rate - - - - - - - -
Total Cost 26,614 22,065 18,879 17,797 17,650 19,258 19,602 22.63%
-
Net Worth 84,035 74,585 71,188 38,285 37,234 37,172 37,632 70.92%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 84,035 74,585 71,188 38,285 37,234 37,172 37,632 70.92%
NOSH 434,365 390,828 367,141 307,759 306,454 306,454 306,454 26.20%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -5.25% -9.77% -4.45% -2.72% -4.37% -3.43% -4.35% -
ROE -2.18% -2.95% -1.32% -1.84% -2.30% -2.13% -2.51% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.78 5.45 4.92 5.63 5.52 6.08 6.13 -3.84%
EPS -0.42 -0.60 -0.26 -0.23 -0.28 -0.26 -0.31 22.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1921 0.2024 0.1939 0.1244 0.1215 0.1213 0.1228 34.79%
Adjusted Per Share Value based on latest NOSH - 307,759
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.64 4.48 4.03 3.86 3.77 4.15 4.19 21.93%
EPS -0.41 -0.49 -0.21 -0.16 -0.19 -0.18 -0.21 56.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1873 0.1663 0.1587 0.0853 0.083 0.0829 0.0839 70.89%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.07 1.28 1.19 0.555 0.095 0.055 0.095 -
P/RPS 18.51 23.47 24.17 9.86 1.72 0.91 1.55 423.24%
P/EPS -256.06 -214.21 -463.80 -242.62 -33.93 -21.25 -30.84 310.56%
EY -0.39 -0.47 -0.22 -0.41 -2.95 -4.70 -3.24 -75.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.57 6.32 6.14 4.46 0.78 0.45 0.77 274.48%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 25/05/21 18/03/21 24/11/20 26/08/20 29/06/20 26/02/20 -
Price 0.845 1.15 1.17 0.98 0.71 0.10 0.085 -
P/RPS 14.62 21.08 23.77 17.41 12.87 1.65 1.39 380.74%
P/EPS -202.22 -192.45 -456.00 -428.42 -253.59 -38.64 -27.59 277.78%
EY -0.49 -0.52 -0.22 -0.23 -0.39 -2.59 -3.62 -73.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 5.68 6.03 7.88 5.84 0.82 0.69 244.26%

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