[SALCON] QoQ Cumulative 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- -48.17%
YoY- 42.41%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 303,118 42,306 194,148 132,566 72,344 47,821 191,701 35.76%
PBT 19,679 368 -8,629 -8,142 -2,905 -4,222 -7,310 -
Tax -5,501 -538 776 968 -1,237 -875 -1,677 120.92%
NP 14,178 -170 -7,853 -7,174 -4,142 -5,097 -8,987 -
-
NP to SH 8,600 -801 -5,982 -6,238 -4,210 -6,355 -8,623 -
-
Tax Rate 27.95% 146.20% - - - - - -
Total Cost 288,940 42,476 202,001 139,740 76,486 52,918 200,688 27.53%
-
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 1.94% -0.18% -1.44% -1.49% -1.04% -1.57% -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 30.69 4.27 20.63 16.16 9.11 5.91 23.01 21.18%
EPS 0.87 -0.08 -0.70 -0.76 -0.53 -0.79 -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 29.27 4.09 18.75 12.80 6.99 4.62 18.51 35.76%
EPS 0.83 -0.08 -0.58 -0.60 -0.41 -0.61 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4292 0.4208 0.3998 0.4039 0.391 0.3908 0.4184 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 0.67 5.50 1.26 1.11 1.76 2.12 1.06 -26.36%
P/EPS 23.54 -290.51 -40.90 -23.66 -30.17 -15.92 -23.67 -
EY 4.25 -0.34 -2.45 -4.23 -3.31 -6.28 -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 0.65 5.27 1.24 1.79 2.30 2.79 0.85 -16.38%
P/EPS 22.97 -278.15 -40.11 -38.13 -39.59 -21.01 -18.84 -
EY 4.35 -0.36 -2.49 -2.62 -2.53 -4.76 -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