[SOLID] QoQ Quarter Result on 2021-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 83,085 75,779 58,445 75,411 78,899 76,281 73,622 8.37% QoQ % 9.64% 29.66% -22.50% -4.42% 3.43% 3.61% - Horiz. % 112.85% 102.93% 79.39% 102.43% 107.17% 103.61% 100.00%
PBT 3,656 1,397 1,270 6,128 6,100 2,412 2,687 22.72% QoQ % 161.70% 10.00% -79.28% 0.46% 152.90% -10.23% - Horiz. % 136.06% 51.99% 47.26% 228.06% 227.02% 89.77% 100.00%
Tax -599 -64 -263 -1,241 -271 -295 -95 240.16% QoQ % -835.94% 75.67% 78.81% -357.93% 8.14% -210.53% - Horiz. % 630.53% 67.37% 276.84% 1,306.32% 285.26% 310.53% 100.00%
NP 3,057 1,333 1,007 4,887 5,829 2,117 2,592 11.59% QoQ % 129.33% 32.37% -79.39% -16.16% 175.34% -18.33% - Horiz. % 117.94% 51.43% 38.85% 188.54% 224.88% 81.67% 100.00%
NP to SH 3,057 1,336 1,019 4,921 5,839 2,111 2,590 11.65% QoQ % 128.82% 31.11% -79.29% -15.72% 176.60% -18.49% - Horiz. % 118.03% 51.58% 39.34% 190.00% 225.44% 81.51% 100.00%
Tax Rate 16.38 % 4.58 % 20.71 % 20.25 % 4.44 % 12.23 % 3.54 % 176.90% QoQ % 257.64% -77.89% 2.27% 356.08% -63.70% 245.48% - Horiz. % 462.71% 129.38% 585.03% 572.03% 125.42% 345.48% 100.00%
Total Cost 80,028 74,446 57,438 70,524 73,070 74,164 71,030 8.25% QoQ % 7.50% 29.61% -18.56% -3.48% -1.48% 4.41% - Horiz. % 112.67% 104.81% 80.86% 99.29% 102.87% 104.41% 100.00%
Net Worth 186,973 181,780 181,780 181,780 178,330 146,626 146,626 17.54% QoQ % 2.86% 0.00% 0.00% 1.93% 21.62% 0.00% - Horiz. % 127.52% 123.97% 123.97% 123.97% 121.62% 100.00% 100.00%
Dividend 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 186,973 181,780 181,780 181,780 178,330 146,626 146,626 17.54% QoQ % 2.86% 0.00% 0.00% 1.93% 21.62% 0.00% - Horiz. % 127.52% 123.97% 123.97% 123.97% 121.62% 100.00% 100.00%
NOSH 519,371 519,371 519,371 519,371 396,289 396,289 396,289 19.70% QoQ % 0.00% 0.00% 0.00% 31.06% 0.00% 0.00% - Horiz. % 131.06% 131.06% 131.06% 131.06% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 3.68 % 1.76 % 1.72 % 6.48 % 7.39 % 2.78 % 3.52 % 3.00% QoQ % 109.09% 2.33% -73.46% -12.31% 165.83% -21.02% - Horiz. % 104.55% 50.00% 48.86% 184.09% 209.94% 78.98% 100.00%
ROE 1.63 % 0.73 % 0.56 % 2.71 % 3.27 % 1.44 % 1.77 % -5.33% QoQ % 123.29% 30.36% -79.34% -17.13% 127.08% -18.64% - Horiz. % 92.09% 41.24% 31.64% 153.11% 184.75% 81.36% 100.00%
Per Share 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 16.00 14.59 11.25 14.52 19.91 19.25 18.58 -9.46% QoQ % 9.66% 29.69% -22.52% -27.07% 3.43% 3.61% - Horiz. % 86.11% 78.53% 60.55% 78.15% 107.16% 103.61% 100.00%
EPS 0.59 0.26 0.20 0.95 1.47 0.53 0.65 -6.24% QoQ % 126.92% 30.00% -78.95% -35.37% 177.36% -18.46% - Horiz. % 90.77% 40.00% 30.77% 146.15% 226.15% 81.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3600 0.3500 0.3500 0.3500 0.4500 0.3700 0.3700 -1.81% QoQ % 2.86% 0.00% 0.00% -22.22% 21.62% 0.00% - Horiz. % 97.30% 94.59% 94.59% 94.59% 121.62% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 16.00 14.59 11.25 14.52 15.19 14.69 14.18 8.36% QoQ % 9.66% 29.69% -22.52% -4.41% 3.40% 3.60% - Horiz. % 112.83% 102.89% 79.34% 102.40% 107.12% 103.60% 100.00%
EPS 0.59 0.26 0.20 0.95 1.12 0.41 0.50 11.63% QoQ % 126.92% 30.00% -78.95% -15.18% 173.17% -18.00% - Horiz. % 118.00% 52.00% 40.00% 190.00% 224.00% 82.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3600 0.3500 0.3500 0.3500 0.3434 0.2823 0.2823 17.54% QoQ % 2.86% 0.00% 0.00% 1.92% 21.64% 0.00% - Horiz. % 127.52% 123.98% 123.98% 123.98% 121.64% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.2000 0.2400 0.2550 0.2750 0.1950 0.1950 0.2150 -
P/RPS 1.25 1.64 2.27 1.89 0.98 1.01 1.16 5.09% QoQ % -23.78% -27.75% 20.11% 92.86% -2.97% -12.93% - Horiz. % 107.76% 141.38% 195.69% 162.93% 84.48% 87.07% 100.00%
P/EPS 33.98 93.30 129.97 29.02 13.23 36.61 32.90 2.17% QoQ % -63.58% -28.21% 347.86% 119.35% -63.86% 11.28% - Horiz. % 103.28% 283.59% 395.05% 88.21% 40.21% 111.28% 100.00%
EY 2.94 1.07 0.77 3.45 7.56 2.73 3.04 -2.20% QoQ % 174.77% 38.96% -77.68% -54.37% 176.92% -10.20% - Horiz. % 96.71% 35.20% 25.33% 113.49% 248.68% 89.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.56 0.69 0.73 0.79 0.43 0.53 0.58 -2.31% QoQ % -18.84% -5.48% -7.59% 83.72% -18.87% -8.62% - Horiz. % 96.55% 118.97% 125.86% 136.21% 74.14% 91.38% 100.00%
Price Multiplier on Announcement Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 29/03/22 30/12/21 29/09/21 29/07/21 - 30/12/20 29/09/20 -
Price 0.1950 0.2050 0.2600 0.2550 0.2250 0.2450 0.2000 -
P/RPS 1.22 1.41 2.31 1.76 1.13 1.27 1.08 8.44% QoQ % -13.48% -38.96% 31.25% 55.75% -11.02% 17.59% - Horiz. % 112.96% 130.56% 213.89% 162.96% 104.63% 117.59% 100.00%
P/EPS 33.13 79.69 132.52 26.91 15.27 45.99 30.60 5.42% QoQ % -58.43% -39.87% 392.46% 76.23% -66.80% 50.29% - Horiz. % 108.27% 260.42% 433.07% 87.94% 49.90% 150.29% 100.00%
EY 3.02 1.25 0.75 3.72 6.55 2.17 3.27 -5.15% QoQ % 141.60% 66.67% -79.84% -43.21% 201.84% -33.64% - Horiz. % 92.35% 38.23% 22.94% 113.76% 200.31% 66.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.54 0.59 0.74 0.73 0.50 0.66 0.54 - QoQ % -8.47% -20.27% 1.37% 46.00% -24.24% 22.22% - Horiz. % 100.00% 109.26% 137.04% 135.19% 92.59% 122.22% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Solid-Q4 FYE 2021 Financial Report.pdf 
