[SALCON] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 1.22%
YoY- 42.41%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 606,236 169,224 194,148 176,754 144,688 191,284 191,701 115.60%
PBT 39,358 1,472 -8,629 -10,856 -5,810 -16,888 -7,310 -
Tax -11,002 -2,152 776 1,290 -2,474 -3,500 -1,677 250.85%
NP 28,356 -680 -7,853 -9,565 -8,284 -20,388 -8,987 -
-
NP to SH 17,200 -3,204 -5,982 -8,317 -8,420 -25,420 -8,623 -
-
Tax Rate 27.95% 146.20% - - - - - -
Total Cost 577,880 169,904 202,001 186,319 152,972 211,672 200,688 102.53%
-
Net Worth 444,442 435,695 414,007 418,255 404,830 404,615 433,278 1.71%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 444,442 435,695 414,007 418,255 404,830 404,615 433,278 1.71%
NOSH 1,012,413 1,012,413 1,012,413 847,113 847,113 847,113 847,113 12.63%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.68% -0.40% -4.04% -5.41% -5.73% -10.66% -4.69% -
ROE 3.87% -0.74% -1.44% -1.99% -2.08% -6.28% -1.99% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 61.38 17.09 20.63 21.55 18.23 23.64 23.01 92.45%
EPS 1.74 -0.32 -0.70 -1.01 -1.06 -3.16 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.44 0.51 0.51 0.50 0.52 -9.19%
Adjusted Per Share Value based on latest NOSH - 847,113
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 59.80 16.69 19.15 17.43 14.27 18.87 18.91 115.59%
EPS 1.70 -0.32 -0.59 -0.82 -0.83 -2.51 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4384 0.4297 0.4084 0.4125 0.3993 0.3991 0.4274 1.71%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.205 0.235 0.26 0.18 0.16 0.125 0.245 -
P/RPS 0.33 1.38 1.26 0.84 0.88 0.53 1.06 -54.09%
P/EPS 11.77 -72.63 -40.90 -17.75 -15.08 -3.98 -23.67 -
EY 8.50 -1.38 -2.45 -5.63 -6.63 -25.13 -4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.59 0.35 0.31 0.25 0.47 -1.42%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 27/05/21 23/02/21 23/11/20 25/08/20 23/06/20 24/02/20 -
Price 0.20 0.225 0.255 0.29 0.21 0.165 0.195 -
P/RPS 0.33 1.32 1.24 1.35 1.15 0.70 0.85 -46.81%
P/EPS 11.48 -69.54 -40.11 -28.59 -19.80 -5.25 -18.84 -
EY 8.71 -1.44 -2.49 -3.50 -5.05 -19.04 -5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.58 0.57 0.41 0.33 0.38 10.27%

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