[SALCON] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 124.63%
YoY- 152.73%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 41,693 58,109 32,442 43,751 35,274 30,015 21,380 56.02%
PBT -4,639 -6,164 -874 3,306 5,304 -1,360 -8,672 -34.07%
Tax -326 -76 -927 -319 -693 -1,007 -966 -51.49%
NP -4,965 -6,240 -1,801 2,987 4,611 -2,367 -9,638 -35.71%
-
NP to SH -4,813 -4,188 -1,830 7,377 3,284 -844 -7,672 -26.69%
-
Tax Rate - - - 9.65% 13.07% - - -
Total Cost 46,658 64,349 34,243 40,764 30,663 32,382 31,018 31.25%
-
Net Worth 428,465 441,930 450,662 456,232 449,561 451,020 451,360 -3.40%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 428,465 441,930 450,662 456,232 449,561 451,020 451,360 -3.40%
NOSH 847,113 847,113 847,113 847,113 847,113 677,694 677,694 16.02%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -11.91% -10.74% -5.55% 6.83% 13.07% -7.89% -45.08% -
ROE -1.12% -0.95% -0.41% 1.62% 0.73% -0.19% -1.70% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.96 7.10 3.96 5.27 5.26 4.46 3.17 34.74%
EPS -0.57 -0.51 -0.22 0.89 0.49 -0.13 -1.14 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.54 0.55 0.55 0.67 0.67 0.67 -16.61%
Adjusted Per Share Value based on latest NOSH - 847,113
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.03 5.61 3.13 4.23 3.41 2.90 2.06 56.35%
EPS -0.46 -0.40 -0.18 0.71 0.32 -0.08 -0.74 -27.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4138 0.4268 0.4352 0.4406 0.4342 0.4356 0.4359 -3.40%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.23 0.26 0.275 0.235 0.25 0.41 0.40 -
P/RPS 4.63 3.66 6.95 4.46 4.76 9.20 12.60 -48.66%
P/EPS -40.15 -50.81 -123.13 26.42 51.08 -327.01 -35.12 9.32%
EY -2.49 -1.97 -0.81 3.78 1.96 -0.31 -2.85 -8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.50 0.43 0.37 0.61 0.60 -17.43%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 22/08/19 24/05/19 28/02/19 29/11/18 28/08/18 31/05/18 -
Price 0.225 0.235 0.255 0.24 0.235 0.28 0.41 -
P/RPS 4.53 3.31 6.44 4.55 4.47 6.28 12.92 -50.24%
P/EPS -39.27 -45.92 -114.18 26.99 48.02 -223.32 -36.00 5.96%
EY -2.55 -2.18 -0.88 3.71 2.08 -0.45 -2.78 -5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.46 0.44 0.35 0.42 0.61 -19.55%

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