[SOLUTN] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
18-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -952.11%
YoY- 0.11%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 61,214 28,268 21,912 18,075 16,278 13,842 13,808 169.62%
PBT 3,633 -652 -6,116 -522 429 -508 -1,476 -
Tax -1,554 -900 0 -283 0 0 0 -
NP 2,078 -1,552 -6,116 -805 429 -508 -1,476 -
-
NP to SH 1,149 -2,436 -6,624 -943 110 -664 -1,584 -
-
Tax Rate 42.77% - - - 0.00% - - -
Total Cost 59,136 29,820 28,028 18,880 15,849 14,350 15,284 146.25%
-
Net Worth 86,904 84,035 74,585 71,188 38,285 37,234 37,172 76.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 86,904 84,035 74,585 71,188 38,285 37,234 37,172 76.05%
NOSH 441,361 434,365 390,828 367,141 307,759 306,454 306,454 27.50%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.40% -5.49% -27.91% -4.45% 2.64% -3.67% -10.69% -
ROE 1.32% -2.90% -8.88% -1.32% 0.29% -1.78% -4.26% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.87 6.46 5.95 4.92 5.29 4.52 4.51 111.33%
EPS 0.27 -0.56 -1.80 -0.26 0.04 -0.22 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.1921 0.2024 0.1939 0.1244 0.1215 0.1213 38.07%
Adjusted Per Share Value based on latest NOSH - 367,141
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.65 6.30 4.88 4.03 3.63 3.09 3.08 169.56%
EPS 0.26 -0.54 -1.48 -0.21 0.02 -0.15 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1937 0.1873 0.1663 0.1587 0.0853 0.083 0.0829 75.99%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.68 1.07 1.28 1.19 0.555 0.095 0.055 -
P/RPS 4.90 16.56 21.53 24.17 10.49 2.10 1.22 152.45%
P/EPS 261.13 -192.15 -71.21 -463.31 1,543.44 -43.85 -10.64 -
EY 0.38 -0.52 -1.40 -0.22 0.06 -2.28 -9.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 5.57 6.32 6.14 4.46 0.78 0.45 288.32%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 25/05/21 18/03/21 24/11/20 26/08/20 29/06/20 -
Price 0.52 0.845 1.15 1.17 0.98 0.71 0.10 -
P/RPS 3.75 13.08 19.34 23.77 18.53 15.72 2.22 41.79%
P/EPS 199.69 -151.75 -63.98 -455.52 2,725.36 -327.68 -19.35 -
EY 0.50 -0.66 -1.56 -0.22 0.04 -0.31 -5.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 4.40 5.68 6.03 7.88 5.84 0.82 117.88%

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