[SALCON] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 636.83%
YoY- 304.28%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 190,012 434,782 501,978 606,236 169,224 194,148 176,754 4.94%
PBT -15,412 27,656 40,021 39,358 1,472 -8,629 -10,856 26.34%
Tax 864 -10,701 -10,185 -11,002 -2,152 776 1,290 -23.46%
NP -14,548 16,955 29,836 28,356 -680 -7,853 -9,565 32.28%
-
NP to SH -10,312 12,065 22,486 17,200 -3,204 -5,982 -8,317 15.42%
-
Tax Rate - 38.69% 25.45% 27.95% 146.20% - - -
Total Cost 204,560 417,827 472,142 577,880 169,904 202,001 186,319 6.43%
-
Net Worth 418,314 451,929 463,848 444,442 435,695 414,007 418,255 0.00%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 418,314 451,929 463,848 444,442 435,695 414,007 418,255 0.00%
NOSH 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 847,113 12.63%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -7.66% 3.90% 5.94% 4.68% -0.40% -4.04% -5.41% -
ROE -2.47% 2.67% 4.85% 3.87% -0.74% -1.44% -1.99% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.99 43.29 49.78 61.38 17.09 20.63 21.55 -4.89%
EPS -1.08 1.20 2.23 1.74 -0.32 -0.70 -1.01 4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.45 0.46 0.45 0.44 0.44 0.51 -9.38%
Adjusted Per Share Value based on latest NOSH - 1,012,413
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 18.77 42.95 49.58 59.88 16.71 19.18 17.46 4.94%
EPS -1.02 1.19 2.22 1.70 -0.32 -0.59 -0.82 15.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4132 0.4464 0.4582 0.439 0.4304 0.4089 0.4131 0.01%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.205 0.25 0.21 0.205 0.235 0.26 0.18 -
P/RPS 1.03 0.58 0.42 0.33 1.38 1.26 0.84 14.57%
P/EPS -18.90 20.81 9.42 11.77 -72.63 -40.90 -17.75 4.27%
EY -5.29 4.81 10.62 8.50 -1.38 -2.45 -5.63 -4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.46 0.46 0.53 0.59 0.35 21.73%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 16/11/21 19/08/21 27/05/21 23/02/21 23/11/20 -
Price 0.195 0.22 0.205 0.20 0.225 0.255 0.29 -
P/RPS 0.98 0.51 0.41 0.33 1.32 1.24 1.35 -19.24%
P/EPS -17.98 18.31 9.19 11.48 -69.54 -40.11 -28.59 -26.61%
EY -5.56 5.46 10.88 8.71 -1.44 -2.49 -3.50 36.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.45 0.44 0.51 0.58 0.57 -15.86%

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