[SOLUTN] YoY 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- 1348.7%
YoY- 3036.94%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
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 34,639 14,508 258,362 5,865 5,116 4,443 5,436 36.14%
PBT 2,896 -31,403 41,955 -844 -624 -1,035 319 44.40%
Tax -748 -48 -11,925 -283 -170 -94 -151 30.54%
NP 2,148 -31,451 30,030 -1,127 -794 -1,129 168 52.88%
-
NP to SH 1,615 -31,845 30,133 -1,026 -788 -1,080 62 72.12%
-
Tax Rate 25.83% - 28.42% - - - 47.34% -
Total Cost 32,491 45,959 228,332 6,992 5,910 5,572 5,268 35.40%
-
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 % - - 29.29% - - - - -
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 6.20% -216.78% 11.62% -19.22% -15.52% -25.41% 3.09% -
ROE 2.07% -47.01% 25.79% -1.44% -2.09% -2.81% 0.15% -
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 7.76 3.47 58.54 1.60 1.67 1.45 1.78 27.79%
EPS 0.36 -7.63 6.83 -0.28 -0.26 -0.35 0.02 61.85%
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 7.13 2.99 53.16 1.21 1.05 0.91 1.12 36.11%
EPS 0.33 -6.55 6.20 -0.21 -0.16 -0.22 0.01 79.04%
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 2.83 8.78 0.94 74.49 5.69 6.21 12.67 -22.09%
P/EPS 60.79 -4.00 8.06 -425.83 -36.95 -25.54 1,110.99 -38.37%
EY 1.64 -25.00 12.41 -0.23 -2.71 -3.92 0.09 62.18%
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 2.71 6.33 1.02 73.24 5.09 6.55 12.11 -22.07%
P/EPS 58.03 -2.89 8.79 -418.67 -33.06 -26.96 1,061.61 -38.38%
EY 1.72 -34.66 11.38 -0.24 -3.03 -3.71 0.09 63.47%
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