[SOLID] QoQ Cumulative Quarter Result on 31-Jul-2021 [#1]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -93.41%
YoY- -60.66%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 298,361 217,309 134,224 58,445 304,213 228,802 149,903 58.42%
PBT 8,788 6,323 2,667 1,270 17,327 11,199 5,099 43.89%
Tax -2,082 -926 -327 -263 -1,902 -661 -390 206.39%
NP 6,706 5,397 2,340 1,007 15,425 10,538 4,709 26.65%
-
NP to SH 6,721 5,412 2,355 1,019 15,461 10,540 4,701 26.99%
-
Tax Rate 23.69% 14.64% 12.26% 20.71% 10.98% 5.90% 7.65% -
Total Cost 291,655 211,912 131,884 57,438 288,788 218,264 145,194 59.40%
-
Net Worth 186,973 186,973 181,780 181,780 181,780 178,330 146,626 17.64%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 186,973 186,973 181,780 181,780 181,780 178,330 146,626 17.64%
NOSH 519,371 519,371 519,371 519,371 519,371 519,371 405,644 17.96%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 2.25% 2.48% 1.74% 1.72% 5.07% 4.61% 3.14% -
ROE 3.59% 2.89% 1.30% 0.56% 8.51% 5.91% 3.21% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 57.45 41.84 25.84 11.25 58.57 57.74 37.83 32.22%
EPS 1.29 1.04 0.45 0.20 3.41 2.66 1.19 5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.35 0.35 0.35 0.45 0.37 -1.81%
Adjusted Per Share Value based on latest NOSH - 519,371
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 58.45 42.57 26.30 11.45 59.60 44.83 29.37 58.41%
EPS 1.32 1.06 0.46 0.20 3.03 2.06 0.92 27.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3663 0.3663 0.3561 0.3561 0.3561 0.3494 0.2873 17.63%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.20 0.20 0.24 0.255 0.275 0.195 0.195 -
P/RPS 0.35 0.48 0.93 2.27 0.47 0.34 0.52 -23.25%
P/EPS 15.46 19.19 52.93 129.97 9.24 7.33 16.44 -4.02%
EY 6.47 5.21 1.89 0.77 10.82 13.64 6.08 4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.69 0.73 0.79 0.43 0.53 3.74%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 30/06/22 29/03/22 30/12/21 29/09/21 29/07/21 30/03/21 30/12/20 -
Price 0.185 0.195 0.205 0.26 0.255 0.225 0.245 -
P/RPS 0.32 0.47 0.79 2.31 0.44 0.39 0.65 -37.73%
P/EPS 14.30 18.71 45.21 132.52 8.57 8.46 20.65 -21.77%
EY 6.99 5.34 2.21 0.75 11.67 11.82 4.84 27.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.59 0.74 0.73 0.50 0.66 -15.83%

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