[SOLUTN] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[SOLUTN] SOLUTION GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 23.62%
YoY- 72.2%
Quarter Report
Latest QR
Upcoming QR
SOLUTN's Result
SOLUTN's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 33,596 304,273 18,075 18,784 13,099 24,152 35,388 -0.86%
PBT -38,335 44,679 -521 -722 -3,493 9,799 10,981 -
Tax -620 -12,375 -283 -96 -71 -1,382 -2,970 -22.97%
NP -38,955 32,304 -804 -818 -3,564 8,417 8,011 -
-
NP to SH -39,392 30,995 -942 -944 -3,396 8,006 7,709 -
-
Tax Rate - 27.70% - - - 14.10% 27.05% -
Total Cost 72,551 271,969 18,879 19,602 16,663 15,735 27,377 17.62%
-
Net Worth 67,738 116,828 71,188 37,632 38,429 42,492 37,385 10.40%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 8,827 - - - - 2,933 -
Div Payout % - 28.48% - - - - 38.06% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 67,738 116,828 71,188 37,632 38,429 42,492 37,385 10.40%
NOSH 441,618 441,361 367,141 306,454 306,454 306,454 305,438 6.33%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -115.95% 10.62% -4.45% -4.35% -27.21% 34.85% 22.64% -
ROE -58.15% 26.53% -1.32% -2.51% -8.84% 18.84% 20.62% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 8.04 68.94 4.92 6.13 4.27 7.89 11.59 -5.91%
EPS -9.43 7.02 -0.26 -0.31 -1.11 2.62 2.52 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.96 -
NAPS 0.1622 0.2647 0.1939 0.1228 0.1254 0.1388 0.1224 4.80%
Adjusted Per Share Value based on latest NOSH - 306,454
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 6.91 62.61 3.72 3.87 2.70 4.97 7.28 -0.86%
EPS -8.11 6.38 -0.19 -0.19 -0.70 1.65 1.59 -
DPS 0.00 1.82 0.00 0.00 0.00 0.00 0.60 -
NAPS 0.1394 0.2404 0.1465 0.0774 0.0791 0.0874 0.0769 10.41%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.305 0.55 1.19 0.095 0.09 0.225 0.305 -
P/RPS 3.79 0.80 24.17 1.55 2.11 2.85 2.63 6.27%
P/EPS -3.23 7.83 -463.80 -30.84 -8.12 8.60 12.08 -
EY -30.93 12.77 -0.22 -3.24 -12.31 11.62 8.28 -
DY 0.00 3.64 0.00 0.00 0.00 0.00 3.15 -
P/NAPS 1.88 2.08 6.14 0.77 0.72 1.62 2.49 -4.57%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 18/03/21 26/02/20 28/02/19 26/02/18 23/02/17 -
Price 0.22 0.60 1.17 0.085 0.095 0.215 0.34 -
P/RPS 2.73 0.87 23.77 1.39 2.22 2.73 2.93 -1.17%
P/EPS -2.33 8.54 -456.00 -27.59 -8.57 8.22 13.47 -
EY -42.87 11.70 -0.22 -3.62 -11.66 12.16 7.42 -
DY 0.00 3.33 0.00 0.00 0.00 0.00 2.83 -
P/NAPS 1.36 2.27 6.03 0.69 0.76 1.55 2.78 -11.22%

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