[SALUTE] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -16.76%
YoY- -78.51%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 222,996 186,903 179,562 184,751 160,990 139,664 122,737 48.94%
PBT -12,607 -18,226 -17,474 -12,294 -10,599 -8,298 -8,260 32.59%
Tax 2,883 4,658 4,129 2,883 2,539 1,579 2,047 25.67%
NP -9,724 -13,568 -13,345 -9,411 -8,060 -6,719 -6,213 34.83%
-
NP to SH -9,724 -13,568 -13,345 -9,411 -8,060 -6,719 -6,213 34.83%
-
Tax Rate - - - - - - - -
Total Cost 232,720 200,471 192,907 194,162 169,050 146,383 128,950 48.28%
-
Net Worth 131,205 129,818 133,630 137,518 141,252 143,408 149,260 -8.24%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 2,309 4,619 6,929 9,252 9,266 -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% 0.00% -
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 131,205 129,818 133,630 137,518 141,252 143,408 149,260 -8.24%
NOSH 384,090 388,000 388,000 388,000 388,000 388,000 388,000 -0.67%
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 -4.36% -7.26% -7.43% -5.09% -5.01% -4.81% -5.06% -
ROE -7.41% -10.45% -9.99% -6.84% -5.71% -4.69% -4.16% -
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 58.06 48.55 46.64 47.99 41.82 36.28 31.88 49.18%
EPS -2.53 -3.52 -3.47 -2.44 -2.09 -1.75 -1.61 35.20%
DPS 0.00 0.00 0.60 1.20 1.80 2.40 2.40 -
NAPS 0.3416 0.3372 0.3471 0.3572 0.3669 0.3725 0.3877 -8.10%
Adjusted Per Share Value based on latest NOSH - 388,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 52.29 43.82 42.10 43.32 37.75 32.75 28.78 48.95%
EPS -2.28 -3.18 -3.13 -2.21 -1.89 -1.58 -1.46 34.63%
DPS 0.00 0.00 0.54 1.08 1.62 2.17 2.17 -
NAPS 0.3076 0.3044 0.3133 0.3224 0.3312 0.3362 0.35 -8.25%
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 0.50 0.55 0.42 0.43 0.485 0.37 0.87 -
P/RPS 0.86 1.13 0.90 0.90 1.16 1.02 2.73 -53.73%
P/EPS -19.75 -15.61 -12.12 -17.59 -23.17 -21.20 -53.91 -48.83%
EY -5.06 -6.41 -8.25 -5.68 -4.32 -4.72 -1.85 95.69%
DY 0.00 0.00 1.43 2.79 3.71 6.49 2.76 -
P/NAPS 1.46 1.63 1.21 1.20 1.32 0.99 2.24 -24.84%
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 23/08/21 24/05/21 23/02/21 23/11/20 24/08/20 18/05/20 24/02/20 -
Price 0.64 0.53 0.62 0.43 0.50 0.545 0.77 -
P/RPS 1.10 1.09 1.33 0.90 1.20 1.50 2.42 -40.91%
P/EPS -25.28 -15.04 -17.89 -17.59 -23.88 -31.23 -47.71 -34.54%
EY -3.96 -6.65 -5.59 -5.68 -4.19 -3.20 -2.10 52.69%
DY 0.00 0.00 0.97 2.79 3.60 4.40 3.12 -
P/NAPS 1.87 1.57 1.79 1.20 1.36 1.46 1.99 -4.06%

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