[SOLUTN] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 63.22%
YoY- -266.87%
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 28,888 304,273 61,214 28,268 21,912 18,075 16,278 46.63%
PBT -7,200 44,680 3,633 -652 -6,116 -522 429 -
Tax -688 -13,091 -1,554 -900 0 -283 0 -
NP -7,888 31,589 2,078 -1,552 -6,116 -805 429 -
-
NP to SH -7,940 30,995 1,149 -2,436 -6,624 -943 110 -
-
Tax Rate - 29.30% 42.77% - - - 0.00% -
Total Cost 36,776 272,684 59,136 29,820 28,028 18,880 15,849 75.36%
-
Net Worth 107,661 116,828 86,904 84,035 74,585 71,188 38,285 99.35%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 8,827 - - - - - -
Div Payout % - 28.48% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 107,661 116,828 86,904 84,035 74,585 71,188 38,285 99.35%
NOSH 441,618 441,361 441,361 434,365 390,828 367,141 307,759 27.24%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -27.31% 10.38% 3.40% -5.49% -27.91% -4.45% 2.64% -
ROE -7.37% 26.53% 1.32% -2.90% -8.88% -1.32% 0.29% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.62 68.94 13.87 6.46 5.95 4.92 5.29 16.14%
EPS -1.84 7.02 0.27 -0.56 -1.80 -0.26 0.04 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2469 0.2647 0.1969 0.1921 0.2024 0.1939 0.1244 57.99%
Adjusted Per Share Value based on latest NOSH - 434,365
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.94 62.61 12.60 5.82 4.51 3.72 3.35 46.54%
EPS -1.63 6.38 0.24 -0.50 -1.36 -0.19 0.02 -
DPS 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2215 0.2404 0.1788 0.1729 0.1535 0.1465 0.0788 99.29%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.435 0.55 0.68 1.07 1.28 1.19 0.555 -
P/RPS 6.57 0.80 4.90 16.56 21.53 24.17 10.49 -26.81%
P/EPS -23.89 7.83 261.13 -192.15 -71.21 -463.31 1,543.44 -
EY -4.19 12.77 0.38 -0.52 -1.40 -0.22 0.06 -
DY 0.00 3.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.08 3.45 5.57 6.32 6.14 4.46 -46.23%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 24/02/22 25/11/21 26/08/21 25/05/21 18/03/21 24/11/20 -
Price 0.28 0.60 0.52 0.845 1.15 1.17 0.98 -
P/RPS 4.23 0.87 3.75 13.08 19.34 23.77 18.53 -62.68%
P/EPS -15.38 8.54 199.69 -151.75 -63.98 -455.52 2,725.36 -
EY -6.50 11.70 0.50 -0.66 -1.56 -0.22 0.04 -
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.27 2.64 4.40 5.68 6.03 7.88 -72.63%

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