[SOLUTN] QoQ TTM Result on 31-Mar-2021 [#1]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -133.76%
YoY- -177.68%
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 304,273 51,776 25,287 20,101 18,075 17,326 16,911 583.03%
PBT 44,679 1,880 -594 -1,681 -521 -301 -643 -
Tax -12,375 -733 -733 -283 -283 -170 -96 2429.32%
NP 32,304 1,147 -1,327 -1,964 -804 -471 -739 -
-
NP to SH 30,995 -164 -1,828 -2,202 -942 -704 -858 -
-
Tax Rate 27.70% 38.99% - - - - - -
Total Cost 271,969 50,629 26,614 22,065 18,879 17,797 17,650 516.14%
-
Net Worth 116,828 86,904 84,035 74,585 71,188 38,285 37,234 113.87%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 8,827 - - - - - - -
Div Payout % 28.48% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 116,828 86,904 84,035 74,585 71,188 38,285 37,234 113.87%
NOSH 441,361 441,361 434,365 390,828 367,141 307,759 306,454 27.44%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.62% 2.22% -5.25% -9.77% -4.45% -2.72% -4.37% -
ROE 26.53% -0.19% -2.18% -2.95% -1.32% -1.84% -2.30% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 68.94 11.73 5.78 5.45 4.92 5.63 5.52 435.82%
EPS 7.02 -0.04 -0.42 -0.60 -0.26 -0.23 -0.28 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2647 0.1969 0.1921 0.2024 0.1939 0.1244 0.1215 67.81%
Adjusted Per Share Value based on latest NOSH - 390,828
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 62.61 10.65 5.20 4.14 3.72 3.57 3.48 583.00%
EPS 6.38 -0.03 -0.38 -0.45 -0.19 -0.14 -0.18 -
DPS 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2404 0.1788 0.1729 0.1535 0.1465 0.0788 0.0766 113.91%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.55 0.68 1.07 1.28 1.19 0.555 0.095 -
P/RPS 0.80 5.80 18.51 23.47 24.17 9.86 1.72 -39.88%
P/EPS 7.83 -1,830.04 -256.06 -214.21 -463.80 -242.62 -33.93 -
EY 12.77 -0.05 -0.39 -0.47 -0.22 -0.41 -2.95 -
DY 3.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 3.45 5.57 6.32 6.14 4.46 0.78 91.95%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 25/05/21 18/03/21 24/11/20 26/08/20 -
Price 0.60 0.52 0.845 1.15 1.17 0.98 0.71 -
P/RPS 0.87 4.43 14.62 21.08 23.77 17.41 12.87 -83.32%
P/EPS 8.54 -1,399.44 -202.22 -192.45 -456.00 -428.42 -253.59 -
EY 11.70 -0.07 -0.49 -0.52 -0.22 -0.23 -0.39 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.64 4.40 5.68 6.03 7.88 5.84 -46.64%

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