[SOLID] QoQ Cumulative Quarter Result on 31-Oct-2021 [#2]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
30-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 131.11%
YoY- -49.9%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 91,982 298,361 217,309 134,224 58,445 304,213 228,802 -45.62%
PBT 5,090 8,788 6,323 2,667 1,270 17,327 11,199 -40.97%
Tax -721 -2,082 -926 -327 -263 -1,902 -661 5.98%
NP 4,369 6,706 5,397 2,340 1,007 15,425 10,538 -44.48%
-
NP to SH 4,369 6,721 5,412 2,355 1,019 15,461 10,540 -44.49%
-
Tax Rate 14.17% 23.69% 14.64% 12.26% 20.71% 10.98% 5.90% -
Total Cost 87,613 291,655 211,912 131,884 57,438 288,788 218,264 -45.67%
-
Net Worth 192,167 186,973 186,973 181,780 181,780 181,780 178,330 5.12%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 192,167 186,973 186,973 181,780 181,780 181,780 178,330 5.12%
NOSH 519,371 519,371 519,371 519,371 519,371 519,371 519,371 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 4.75% 2.25% 2.48% 1.74% 1.72% 5.07% 4.61% -
ROE 2.27% 3.59% 2.89% 1.30% 0.56% 8.51% 5.91% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 17.71 57.45 41.84 25.84 11.25 58.57 57.74 -54.61%
EPS 0.84 1.29 1.04 0.45 0.20 3.41 2.66 -53.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.36 0.35 0.35 0.35 0.45 -12.26%
Adjusted Per Share Value based on latest NOSH - 519,371
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 18.02 58.45 42.57 26.30 11.45 59.60 44.83 -45.62%
EPS 0.86 1.32 1.06 0.46 0.20 3.03 2.06 -44.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3765 0.3663 0.3663 0.3561 0.3561 0.3561 0.3494 5.12%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.185 0.20 0.20 0.24 0.255 0.275 0.195 -
P/RPS 1.04 0.35 0.48 0.93 2.27 0.47 0.34 111.15%
P/EPS 21.99 15.46 19.19 52.93 129.97 9.24 7.33 108.42%
EY 4.55 6.47 5.21 1.89 0.77 10.82 13.64 -51.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.56 0.69 0.73 0.79 0.43 10.60%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 27/09/22 30/06/22 29/03/22 30/12/21 29/09/21 29/07/21 30/03/21 -
Price 0.175 0.185 0.195 0.205 0.26 0.255 0.225 -
P/RPS 0.99 0.32 0.47 0.79 2.31 0.44 0.39 86.40%
P/EPS 20.80 14.30 18.71 45.21 132.52 8.57 8.46 82.46%
EY 4.81 6.99 5.34 2.21 0.75 11.67 11.82 -45.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.54 0.59 0.74 0.73 0.50 -4.05%

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