[SOLUTN] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -18.55%
YoY- 13871.95%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 77,218 55,167 33,596 277,450 303,203 306,017 304,273 -60.01%
PBT -32,962 -36,043 -38,335 35,023 40,714 44,408 44,679 -
Tax -1,529 -1,127 -620 -12,497 -12,092 -12,547 -12,375 -75.28%
NP -34,491 -37,170 -38,955 22,526 28,622 31,861 32,304 -
-
NP to SH -36,146 -38,245 -39,392 22,586 27,731 30,666 30,995 -
-
Tax Rate - - - 35.68% 29.70% 28.25% 27.70% -
Total Cost 111,709 92,337 72,551 254,924 274,581 274,156 271,969 -44.83%
-
Net Worth 69,727 69,814 67,738 102,720 105,191 107,661 116,828 -29.17%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - 8,827 8,827 8,827 8,827 -
Div Payout % - - - 39.08% 31.83% 28.79% 28.48% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 69,727 69,814 67,738 102,720 105,191 107,661 116,828 -29.17%
NOSH 441,618 441,618 441,618 441,618 441,618 441,618 441,361 0.03%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -44.67% -67.38% -115.95% 8.12% 9.44% 10.41% 10.62% -
ROE -51.84% -54.78% -58.15% 21.99% 26.36% 28.48% 26.53% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.56 12.60 8.04 63.61 69.52 70.18 68.94 -59.91%
EPS -8.22 -8.74 -9.43 5.18 6.36 7.03 7.02 -
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 0.1586 0.1595 0.1622 0.2355 0.2412 0.2469 0.2647 -28.99%
Adjusted Per Share Value based on latest NOSH - 441,618
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.21 12.30 7.49 61.85 67.59 68.22 67.83 -60.02%
EPS -8.06 -8.53 -8.78 5.03 6.18 6.84 6.91 -
DPS 0.00 0.00 0.00 1.97 1.97 1.97 1.97 -
NAPS 0.1554 0.1556 0.151 0.229 0.2345 0.24 0.2604 -29.18%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.215 0.205 0.305 0.14 0.26 0.435 0.55 -
P/RPS 1.22 1.63 3.79 0.22 0.37 0.62 0.80 32.59%
P/EPS -2.62 -2.35 -3.23 2.70 4.09 6.19 7.83 -
EY -38.24 -42.62 -30.93 36.99 24.46 16.17 12.77 -
DY 0.00 0.00 0.00 14.29 7.69 4.60 3.64 -
P/NAPS 1.36 1.29 1.88 0.59 1.08 1.76 2.08 -24.72%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 31/05/23 28/02/23 25/11/22 30/08/22 31/05/22 24/02/22 -
Price 0.22 0.215 0.22 0.29 0.18 0.28 0.60 -
P/RPS 1.25 1.71 2.73 0.46 0.26 0.40 0.87 27.41%
P/EPS -2.68 -2.46 -2.33 5.60 2.83 3.98 8.54 -
EY -37.37 -40.64 -42.87 17.86 35.33 25.12 11.70 -
DY 0.00 0.00 0.00 6.90 11.11 7.14 3.33 -
P/NAPS 1.39 1.35 1.36 1.23 0.75 1.13 2.27 -27.95%

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