[SALCON] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 120.1%
YoY- 286.81%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 154,302 101,725 58,811 36,273 204,135 139,357 101,477 32.13%
PBT -45,948 -8,563 -3,454 6,153 -50,752 -8,050 -2,899 527.80%
Tax 8,655 -2,079 -413 -797 10,361 -648 -337 -
NP -37,293 -10,642 -3,867 5,356 -40,391 -8,698 -3,236 407.93%
-
NP to SH -21,360 -6,223 -1,619 4,816 -23,959 -6,208 -2,408 326.81%
-
Tax Rate - - - 12.95% - - - -
Total Cost 191,595 112,367 62,678 30,917 244,526 148,055 104,713 49.43%
-
Net Worth 384,594 414,957 425,202 421,535 425,213 445,043 444,311 -9.15%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 384,594 414,957 425,202 421,535 425,213 445,043 444,311 -9.15%
NOSH 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -24.17% -10.46% -6.58% 14.77% -19.79% -6.24% -3.19% -
ROE -5.55% -1.50% -0.38% 1.14% -5.63% -1.39% -0.54% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 15.25 10.05 5.81 3.61 20.16 13.78 10.28 29.97%
EPS -2.10 -0.61 -0.16 0.48 -2.37 -0.61 -0.24 322.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.41 0.42 0.42 0.42 0.44 0.45 -10.63%
Adjusted Per Share Value based on latest NOSH - 1,012,413
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 15.24 10.05 5.81 3.58 20.16 13.76 10.02 32.15%
EPS -2.11 -0.61 -0.16 0.48 -2.37 -0.61 -0.24 324.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3799 0.4099 0.42 0.4164 0.42 0.4396 0.4389 -9.15%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.285 0.19 0.19 0.22 0.23 0.17 0.17 -
P/RPS 1.87 1.89 3.27 6.09 1.14 1.23 1.65 8.67%
P/EPS -13.50 -30.90 -118.81 45.85 -9.72 -27.70 -69.71 -66.42%
EY -7.41 -3.24 -0.84 2.18 -10.29 -3.61 -1.43 198.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.46 0.45 0.52 0.55 0.39 0.38 57.14%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 23/11/23 24/08/23 25/05/23 28/02/23 24/11/22 25/08/22 -
Price 0.255 0.315 0.21 0.195 0.195 0.155 0.185 -
P/RPS 1.67 3.13 3.61 5.40 0.97 1.13 1.80 -4.86%
P/EPS -12.08 -51.23 -131.32 40.64 -8.24 -25.25 -75.86 -70.52%
EY -8.28 -1.95 -0.76 2.46 -12.14 -3.96 -1.32 238.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.50 0.46 0.46 0.35 0.41 38.61%

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