[SALUTE] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -69.27%
YoY- -85.82%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 114,606 138,972 165,047 193,704 234,391 261,474 271,088 -43.64%
PBT -7,147 -935 -1,184 2,778 9,566 15,097 19,326 -
Tax 1,875 385 458 -552 -2,322 -3,735 -4,601 -
NP -5,272 -550 -726 2,226 7,244 11,362 14,725 -
-
NP to SH -5,272 -550 -726 2,226 7,244 11,362 14,725 -
-
Tax Rate - - - 19.87% 24.27% 24.74% 23.81% -
Total Cost 119,878 139,522 165,773 191,478 227,147 250,112 256,363 -39.72%
-
Net Worth 151,536 156,771 159,829 165,429 167,072 167,072 170,370 -7.50%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 9,283 9,301 9,306 9,311 9,312 9,312 9,312 -0.20%
Div Payout % 0.00% 0.00% 0.00% 418.30% 128.55% 81.96% 63.24% -
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 151,536 156,771 159,829 165,429 167,072 167,072 170,370 -7.50%
NOSH 388,000 388,000 388,000 388,000 388,000 388,000 388,000 0.00%
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 -4.60% -0.40% -0.44% 1.15% 3.09% 4.35% 5.43% -
ROE -3.48% -0.35% -0.45% 1.35% 4.34% 6.80% 8.64% -
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 29.77 35.89 42.63 49.94 60.41 67.39 69.87 -43.34%
EPS -1.37 -0.14 -0.19 0.57 1.87 2.93 3.80 -
DPS 2.40 2.40 2.40 2.40 2.40 2.40 2.40 0.00%
NAPS 0.3936 0.4049 0.4128 0.4265 0.4306 0.4306 0.4391 -7.02%
Adjusted Per Share Value based on latest NOSH - 388,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 26.87 32.58 38.70 45.42 54.96 61.31 63.56 -43.64%
EPS -1.24 -0.13 -0.17 0.52 1.70 2.66 3.45 -
DPS 2.18 2.18 2.18 2.18 2.18 2.18 2.18 0.00%
NAPS 0.3553 0.3676 0.3747 0.3879 0.3917 0.3917 0.3995 -7.51%
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 0.70 0.30 0.37 0.41 0.63 0.58 0.67 -
P/RPS 2.35 0.84 0.87 0.82 1.04 0.86 0.96 81.53%
P/EPS -51.12 -211.19 -197.33 71.44 33.74 19.81 17.65 -
EY -1.96 -0.47 -0.51 1.40 2.96 5.05 5.66 -
DY 3.43 8.00 6.49 5.85 3.81 4.14 3.58 -2.81%
P/NAPS 1.78 0.74 0.90 0.96 1.46 1.35 1.53 10.60%
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 22/11/19 20/08/19 27/05/19 25/02/19 26/11/18 28/08/18 22/05/18 -
Price 0.835 0.50 0.32 0.405 0.515 0.625 0.55 -
P/RPS 2.81 1.39 0.75 0.81 0.85 0.93 0.79 132.83%
P/EPS -60.98 -351.99 -170.66 70.57 27.58 21.34 14.49 -
EY -1.64 -0.28 -0.59 1.42 3.63 4.69 6.90 -
DY 2.87 4.80 7.50 5.93 4.66 3.84 4.36 -24.30%
P/NAPS 2.12 1.23 0.78 0.95 1.20 1.45 1.25 42.17%

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