[SALCON] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -441.26%
YoY- 76.15%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 191,701 176,325 181,102 129,768 130,420 115,558 102,790 51.34%
PBT -7,310 -15,569 -14,076 -3,496 -1,422 -6,304 -20,064 -48.89%
Tax -1,677 -1,772 -2,006 -3,708 -2,985 -3,554 -3,946 -43.38%
NP -8,987 -17,341 -16,082 -7,204 -4,407 -9,858 -24,010 -47.96%
-
NP to SH -8,623 -14,441 -12,036 -7,320 2,145 -6,976 -17,032 -36.39%
-
Tax Rate - - - - - - - -
Total Cost 200,688 193,666 197,184 136,972 134,827 125,417 126,800 35.69%
-
Net Worth 433,278 428,465 441,930 450,662 456,232 449,561 451,020 -2.63%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 433,278 428,465 441,930 450,662 456,232 449,561 451,020 -2.63%
NOSH 847,113 847,113 847,113 847,113 847,113 847,113 677,694 15.99%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -4.69% -9.83% -8.88% -5.55% -3.38% -8.53% -23.36% -
ROE -1.99% -3.37% -2.72% -1.62% 0.47% -1.55% -3.78% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 23.01 20.99 22.13 15.84 15.72 17.22 15.27 31.33%
EPS -1.03 -1.71 -1.46 -0.88 0.26 -1.04 -2.52 -44.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.54 0.55 0.55 0.67 0.67 -15.50%
Adjusted Per Share Value based on latest NOSH - 847,113
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 18.51 17.03 17.49 12.53 12.60 11.16 9.93 51.29%
EPS -0.83 -1.39 -1.16 -0.71 0.21 -0.67 -1.64 -36.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4184 0.4138 0.4268 0.4352 0.4406 0.4342 0.4356 -2.64%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.245 0.23 0.26 0.275 0.235 0.25 0.41 -
P/RPS 1.06 1.10 1.17 1.74 1.49 1.45 2.69 -46.15%
P/EPS -23.67 -13.38 -17.68 -30.78 90.88 -24.05 -16.20 28.67%
EY -4.22 -7.47 -5.66 -3.25 1.10 -4.16 -6.17 -22.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.48 0.50 0.43 0.37 0.61 -15.91%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 18/11/19 22/08/19 24/05/19 28/02/19 29/11/18 28/08/18 -
Price 0.195 0.225 0.235 0.255 0.24 0.235 0.28 -
P/RPS 0.85 1.07 1.06 1.61 1.53 1.36 1.83 -39.94%
P/EPS -18.84 -13.09 -15.98 -28.54 92.81 -22.60 -11.07 42.40%
EY -5.31 -7.64 -6.26 -3.50 1.08 -4.42 -9.04 -29.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.44 0.46 0.44 0.35 0.42 -6.43%

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