[SOLUTN] QoQ Cumulative Quarter 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- -68.42%
YoY- -975.52%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 56,686 28,793 33,596 19,088 13,064 7,222 304,273 -67.48%
PBT 1,080 492 -38,336 -6,933 -4,291 -1,800 44,680 -91.69%
Tax -1,076 -679 -619 -571 -167 -172 -13,091 -81.18%
NP 4 -187 -38,955 -7,504 -4,458 -1,972 31,589 -99.75%
-
NP to SH -1,236 -838 -39,392 -7,547 -4,481 -1,985 30,995 -
-
Tax Rate 99.63% 138.01% - - - - 29.30% -
Total Cost 56,682 28,980 72,551 26,592 17,522 9,194 272,684 -65.01%
-
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 -
Div Payout % - - - - - - 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 0.01% -0.65% -115.95% -39.31% -34.12% -27.31% 10.38% -
ROE -1.77% -1.20% -58.15% -7.35% -4.26% -1.84% 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 12.89 6.58 8.04 4.38 3.00 1.66 68.94 -67.40%
EPS -0.28 -0.19 -9.43 -1.73 -1.03 -0.46 7.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 11.66 5.92 6.91 3.93 2.69 1.49 62.61 -67.48%
EPS -0.25 -0.17 -8.11 -1.55 -0.92 -0.41 6.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
NAPS 0.1435 0.1437 0.1394 0.2114 0.2165 0.2215 0.2404 -29.17%
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 1.67 3.12 3.79 3.20 8.68 26.26 0.80 63.55%
P/EPS -76.48 -107.08 -3.23 -8.09 -25.30 -95.56 7.83 -
EY -1.31 -0.93 -30.93 -12.36 -3.95 -1.05 12.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 1.71 3.27 2.73 6.63 6.01 16.91 0.87 57.10%
P/EPS -78.25 -112.30 -2.33 -16.76 -17.52 -61.51 8.54 -
EY -1.28 -0.89 -42.87 -5.97 -5.71 -1.63 11.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 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