[SOLUTN] YoY Cumulative 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- 170.77%
YoY- 938.55%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 86,242 19,088 45,911 12,209 13,670 8,656 18,717 28.98%
PBT 2,228 -6,933 2,725 322 -98 -2,458 9,480 -21.43%
Tax -1,823 -571 -1,166 0 74 23 -1,231 6.75%
NP 405 -7,504 1,559 322 -24 -2,435 8,249 -39.47%
-
NP to SH -1,396 -7,547 862 83 -156 -2,316 7,944 -
-
Tax Rate 81.82% - 42.79% 0.00% - - 12.99% -
Total Cost 85,837 26,592 44,352 11,887 13,694 11,091 10,468 41.98%
-
Net Worth 73,403 102,720 86,904 38,285 38,398 40,176 45,447 8.31%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 73,403 102,720 86,904 38,285 38,398 40,176 45,447 8.31%
NOSH 441,618 441,618 441,361 307,759 306,454 306,454 306,307 6.28%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.47% -39.31% 3.40% 2.64% -0.18% -28.13% 44.07% -
ROE -1.90% -7.35% 0.99% 0.22% -0.41% -5.76% 17.48% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 19.70 4.38 10.40 3.97 4.46 2.82 6.12 21.50%
EPS -0.32 -1.73 0.20 0.03 -0.05 -0.76 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1677 0.2355 0.1969 0.1244 0.1253 0.1311 0.1485 2.04%
Adjusted Per Share Value based on latest NOSH - 441,361
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.75 3.93 9.45 2.51 2.81 1.78 3.85 28.99%
EPS -0.29 -1.55 0.18 0.02 -0.03 -0.48 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.151 0.2114 0.1788 0.0788 0.079 0.0827 0.0935 8.31%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.23 0.14 0.68 0.555 0.085 0.14 0.285 -
P/RPS 1.17 3.20 6.54 13.99 1.91 4.96 4.66 -20.56%
P/EPS -72.12 -8.09 348.17 2,057.91 -166.98 -18.52 10.98 -
EY -1.39 -12.36 0.29 0.05 -0.60 -5.40 9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.59 3.45 4.46 0.68 1.07 1.92 -5.46%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 25/11/22 25/11/21 24/11/20 28/11/19 26/11/18 23/11/17 -
Price 0.235 0.29 0.52 0.98 0.105 0.11 0.275 -
P/RPS 1.19 6.63 5.00 24.70 2.35 3.89 4.50 -19.87%
P/EPS -73.68 -16.76 266.25 3,633.79 -206.27 -14.56 10.59 -
EY -1.36 -5.97 0.38 0.03 -0.48 -6.87 9.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.23 2.64 7.88 0.84 0.84 1.85 -4.53%

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