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

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 16.98%
YoY- -113.05%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 306,017 304,273 51,776 25,287 20,101 18,075 17,326 579.39%
PBT 44,408 44,679 1,880 -594 -1,681 -521 -301 -
Tax -12,547 -12,375 -733 -733 -283 -283 -170 1664.13%
NP 31,861 32,304 1,147 -1,327 -1,964 -804 -471 -
-
NP to SH 30,666 30,995 -164 -1,828 -2,202 -942 -704 -
-
Tax Rate 28.25% 27.70% 38.99% - - - - -
Total Cost 274,156 271,969 50,629 26,614 22,065 18,879 17,797 520.14%
-
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 8,827 - - - - - -
Div Payout % 28.79% 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 10.41% 10.62% 2.22% -5.25% -9.77% -4.45% -2.72% -
ROE 28.48% 26.53% -0.19% -2.18% -2.95% -1.32% -1.84% -
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 70.18 68.94 11.73 5.78 5.45 4.92 5.63 438.44%
EPS 7.03 7.02 -0.04 -0.42 -0.60 -0.26 -0.23 -
DPS 2.00 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 62.97 62.61 10.65 5.20 4.14 3.72 3.57 578.79%
EPS 6.31 6.38 -0.03 -0.38 -0.45 -0.19 -0.14 -
DPS 1.82 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 0.62 0.80 5.80 18.51 23.47 24.17 9.86 -84.21%
P/EPS 6.19 7.83 -1,830.04 -256.06 -214.21 -463.80 -242.62 -
EY 16.17 12.77 -0.05 -0.39 -0.47 -0.22 -0.41 -
DY 4.60 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 0.40 0.87 4.43 14.62 21.08 23.77 17.41 -91.93%
P/EPS 3.98 8.54 -1,399.44 -202.22 -192.45 -456.00 -428.42 -
EY 25.12 11.70 -0.07 -0.49 -0.52 -0.22 -0.23 -
DY 7.14 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