[SALCON] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 26.3%
YoY- -247.27%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 194,148 132,566 72,344 47,821 191,701 132,244 90,551 65.89%
PBT -8,629 -8,142 -2,905 -4,222 -7,310 -11,677 -7,038 14.48%
Tax 776 968 -1,237 -875 -1,677 -1,329 -1,003 -
NP -7,853 -7,174 -4,142 -5,097 -8,987 -13,006 -8,041 -1.55%
-
NP to SH -5,982 -6,238 -4,210 -6,355 -8,623 -10,831 -6,018 -0.39%
-
Tax Rate - - - - - - - -
Total Cost 202,001 139,740 76,486 52,918 200,688 145,250 98,592 60.96%
-
Net Worth 414,007 418,255 404,830 404,615 433,278 428,465 441,930 -4.23%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 414,007 418,255 404,830 404,615 433,278 428,465 441,930 -4.23%
NOSH 1,012,413 847,113 847,113 847,113 847,113 847,113 847,113 12.55%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -4.04% -5.41% -5.73% -10.66% -4.69% -9.83% -8.88% -
ROE -1.44% -1.49% -1.04% -1.57% -1.99% -2.53% -1.36% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.63 16.16 9.11 5.91 23.01 15.74 11.06 51.24%
EPS -0.70 -0.76 -0.53 -0.79 -1.03 -1.28 -0.73 -2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.51 0.51 0.50 0.52 0.51 0.54 -12.70%
Adjusted Per Share Value based on latest NOSH - 847,113
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.75 12.80 6.99 4.62 18.51 12.77 8.75 65.82%
EPS -0.58 -0.60 -0.41 -0.61 -0.83 -1.05 -0.58 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3998 0.4039 0.391 0.3908 0.4184 0.4138 0.4268 -4.24%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.26 0.18 0.16 0.125 0.245 0.23 0.26 -
P/RPS 1.26 1.11 1.76 2.12 1.06 1.46 2.35 -33.87%
P/EPS -40.90 -23.66 -30.17 -15.92 -23.67 -17.84 -35.36 10.14%
EY -2.45 -4.23 -3.31 -6.28 -4.22 -5.61 -2.83 -9.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.35 0.31 0.25 0.47 0.45 0.48 14.67%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 23/11/20 25/08/20 23/06/20 24/02/20 18/11/19 22/08/19 -
Price 0.255 0.29 0.21 0.165 0.195 0.225 0.235 -
P/RPS 1.24 1.79 2.30 2.79 0.85 1.43 2.12 -29.94%
P/EPS -40.11 -38.13 -39.59 -21.01 -18.84 -17.45 -31.96 16.26%
EY -2.49 -2.62 -2.53 -4.76 -5.31 -5.73 -3.13 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.41 0.33 0.38 0.44 0.44 20.12%

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