[SOLUTN] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 2596.78%
YoY- 3386.85%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 120,882 33,596 304,273 18,075 18,784 13,098 24,153 30.77%
PBT 5,049 -38,336 44,680 -522 -722 -3,496 9,799 -10.45%
Tax -2,553 -619 -13,091 -283 -96 -72 -1,382 10.76%
NP 2,496 -38,955 31,589 -805 -818 -3,568 8,417 -18.33%
-
NP to SH 162 -39,392 30,995 -943 -944 -3,400 8,006 -47.78%
-
Tax Rate 50.56% - 29.30% - - - 14.10% -
Total Cost 118,386 72,551 272,684 18,880 19,602 16,666 15,736 39.95%
-
Net Worth 77,831 67,738 116,828 71,188 37,632 38,429 42,492 10.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 8,827 - - - - -
Div Payout % - - 28.48% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 77,831 67,738 116,828 71,188 37,632 38,429 42,492 10.60%
NOSH 485,587 441,618 441,361 367,141 306,454 306,454 306,454 7.96%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.06% -115.95% 10.38% -4.45% -4.35% -27.24% 34.85% -
ROE 0.21% -58.15% 26.53% -1.32% -2.51% -8.85% 18.84% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 27.09 8.04 68.94 4.92 6.13 4.27 7.89 22.81%
EPS 0.04 -9.43 7.02 -0.26 -0.31 -1.11 2.62 -50.17%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.1744 0.1622 0.2647 0.1939 0.1228 0.1254 0.1388 3.87%
Adjusted Per Share Value based on latest NOSH - 441,361
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 24.87 6.91 62.61 3.72 3.87 2.70 4.97 30.76%
EPS 0.03 -8.11 6.38 -0.19 -0.19 -0.70 1.65 -48.70%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
NAPS 0.1602 0.1394 0.2404 0.1465 0.0774 0.0791 0.0874 10.62%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.22 0.305 0.55 1.19 0.095 0.09 0.225 -
P/RPS 0.81 3.79 0.80 24.17 1.55 2.11 2.85 -18.90%
P/EPS 606.06 -3.23 7.83 -463.31 -30.84 -8.11 8.60 103.17%
EY 0.16 -30.93 12.77 -0.22 -3.24 -12.33 11.62 -51.02%
DY 0.00 0.00 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.88 2.08 6.14 0.77 0.72 1.62 -4.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 24/02/22 18/03/21 26/02/20 28/02/19 26/02/18 -
Price 0.21 0.22 0.60 1.17 0.085 0.095 0.215 -
P/RPS 0.78 2.73 0.87 23.77 1.39 2.22 2.73 -18.83%
P/EPS 578.52 -2.33 8.54 -455.52 -27.59 -8.56 8.22 103.12%
EY 0.17 -42.87 11.70 -0.22 -3.62 -11.68 12.16 -50.90%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.36 2.27 6.03 0.69 0.76 1.55 -4.17%

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