[SALCON] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 86.61%
YoY- 87.4%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 434,782 376,484 303,118 42,306 194,148 132,566 72,344 229.47%
PBT 27,656 30,016 19,679 368 -8,629 -8,142 -2,905 -
Tax -10,701 -7,639 -5,501 -538 776 968 -1,237 319.75%
NP 16,955 22,377 14,178 -170 -7,853 -7,174 -4,142 -
-
NP to SH 12,065 16,865 8,600 -801 -5,982 -6,238 -4,210 -
-
Tax Rate 38.69% 25.45% 27.95% 146.20% - - - -
Total Cost 417,827 354,107 288,940 42,476 202,001 139,740 76,486 209.21%
-
Net Worth 451,929 463,848 444,442 435,695 414,007 418,255 404,830 7.59%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 451,929 463,848 444,442 435,695 414,007 418,255 404,830 7.59%
NOSH 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 847,113 847,113 12.58%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.90% 5.94% 4.68% -0.40% -4.04% -5.41% -5.73% -
ROE 2.67% 3.64% 1.94% -0.18% -1.44% -1.49% -1.04% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 43.29 37.34 30.69 4.27 20.63 16.16 9.11 181.84%
EPS 1.20 1.67 0.87 -0.08 -0.70 -0.76 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.45 0.44 0.44 0.51 0.51 -7.98%
Adjusted Per Share Value based on latest NOSH - 1,012,413
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 41.99 36.36 29.27 4.09 18.75 12.80 6.99 229.37%
EPS 1.17 1.63 0.83 -0.08 -0.58 -0.60 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4365 0.448 0.4292 0.4208 0.3998 0.4039 0.391 7.59%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.25 0.21 0.205 0.235 0.26 0.18 0.16 -
P/RPS 0.58 0.56 0.67 5.50 1.26 1.11 1.76 -52.19%
P/EPS 20.81 12.56 23.54 -290.51 -40.90 -23.66 -30.17 -
EY 4.81 7.96 4.25 -0.34 -2.45 -4.23 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.46 0.53 0.59 0.35 0.31 48.16%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 16/11/21 19/08/21 27/05/21 23/02/21 23/11/20 25/08/20 -
Price 0.22 0.205 0.20 0.225 0.255 0.29 0.21 -
P/RPS 0.51 0.55 0.65 5.27 1.24 1.79 2.30 -63.26%
P/EPS 18.31 12.26 22.97 -278.15 -40.11 -38.13 -39.59 -
EY 5.46 8.16 4.35 -0.36 -2.49 -2.62 -2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.44 0.51 0.58 0.57 0.41 12.58%

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