[SOLUTN] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 16.0%
YoY- 72.13%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 55,167 306,017 20,101 18,620 14,199 18,931 36,784 6.98%
PBT -36,043 44,408 -1,681 -542 -2,792 6,222 10,817 -
Tax -1,127 -12,547 -283 -96 -71 -795 -2,398 -11.81%
NP -37,170 31,861 -1,964 -638 -2,863 5,427 8,419 -
-
NP to SH -38,245 30,666 -2,202 -793 -2,845 5,411 7,357 -
-
Tax Rate - 28.25% - - - 12.78% 22.17% -
Total Cost 92,337 274,156 22,065 19,258 17,062 13,504 28,365 21.72%
-
Net Worth 69,814 107,661 74,585 37,172 38,000 42,903 39,013 10.18%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 8,827 - - - - - -
Div Payout % - 28.79% - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 69,814 107,661 74,585 37,172 38,000 42,903 39,013 10.18%
NOSH 441,618 441,618 390,828 306,454 306,454 306,454 305,510 6.33%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -67.38% 10.41% -9.77% -3.43% -20.16% 28.67% 22.89% -
ROE -54.78% 28.48% -2.95% -2.13% -7.49% 12.61% 18.86% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 12.60 70.18 5.45 6.08 4.63 6.18 12.04 0.76%
EPS -8.74 7.03 -0.60 -0.26 -0.93 1.77 2.41 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1595 0.2469 0.2024 0.1213 0.124 0.14 0.1277 3.77%
Adjusted Per Share Value based on latest NOSH - 306,454
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 12.30 68.22 4.48 4.15 3.17 4.22 8.20 6.98%
EPS -8.53 6.84 -0.49 -0.18 -0.63 1.21 1.64 -
DPS 0.00 1.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.24 0.1663 0.0829 0.0847 0.0956 0.087 10.16%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.205 0.435 1.28 0.055 0.085 0.165 0.32 -
P/RPS 1.63 0.62 23.47 0.91 1.83 2.67 2.66 -7.83%
P/EPS -2.35 6.19 -214.21 -21.25 -9.16 9.34 13.29 -
EY -42.62 16.17 -0.47 -4.70 -10.92 10.70 7.53 -
DY 0.00 4.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.76 6.32 0.45 0.69 1.18 2.51 -10.49%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 31/05/22 25/05/21 29/06/20 28/05/19 31/05/18 15/06/17 -
Price 0.215 0.28 1.15 0.10 0.085 0.165 0.31 -
P/RPS 1.71 0.40 21.08 1.65 1.83 2.67 2.57 -6.56%
P/EPS -2.46 3.98 -192.45 -38.64 -9.16 9.34 12.87 -
EY -40.64 25.12 -0.52 -2.59 -10.92 10.70 7.77 -
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.13 5.68 0.82 0.69 1.18 2.43 -9.32%

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