[SALUTE] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -8.14%
YoY- -825.48%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 179,562 184,751 160,990 139,664 122,737 114,606 138,972 18.53%
PBT -17,474 -12,294 -10,599 -8,298 -8,260 -7,147 -935 598.01%
Tax 4,129 2,883 2,539 1,579 2,047 1,875 385 382.83%
NP -13,345 -9,411 -8,060 -6,719 -6,213 -5,272 -550 730.05%
-
NP to SH -13,345 -9,411 -8,060 -6,719 -6,213 -5,272 -550 730.05%
-
Tax Rate - - - - - - - -
Total Cost 192,907 194,162 169,050 146,383 128,950 119,878 139,522 23.98%
-
Net Worth 133,630 137,518 141,252 143,408 149,260 151,536 156,771 -10.05%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,309 4,619 6,929 9,252 9,266 9,283 9,301 -60.33%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 133,630 137,518 141,252 143,408 149,260 151,536 156,771 -10.05%
NOSH 388,000 388,000 388,000 388,000 388,000 388,000 388,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -7.43% -5.09% -5.01% -4.81% -5.06% -4.60% -0.40% -
ROE -9.99% -6.84% -5.71% -4.69% -4.16% -3.48% -0.35% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 46.64 47.99 41.82 36.28 31.88 29.77 35.89 18.99%
EPS -3.47 -2.44 -2.09 -1.75 -1.61 -1.37 -0.14 741.86%
DPS 0.60 1.20 1.80 2.40 2.40 2.40 2.40 -60.14%
NAPS 0.3471 0.3572 0.3669 0.3725 0.3877 0.3936 0.4049 -9.71%
Adjusted Per Share Value based on latest NOSH - 388,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 42.49 43.72 38.10 33.05 29.04 27.12 32.89 18.52%
EPS -3.16 -2.23 -1.91 -1.59 -1.47 -1.25 -0.13 731.05%
DPS 0.55 1.09 1.64 2.19 2.19 2.20 2.20 -60.14%
NAPS 0.3162 0.3254 0.3343 0.3394 0.3532 0.3586 0.371 -10.06%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.42 0.43 0.485 0.37 0.87 0.70 0.30 -
P/RPS 0.90 0.90 1.16 1.02 2.73 2.35 0.84 4.68%
P/EPS -12.12 -17.59 -23.17 -21.20 -53.91 -51.12 -211.19 -84.99%
EY -8.25 -5.68 -4.32 -4.72 -1.85 -1.96 -0.47 569.57%
DY 1.43 2.79 3.71 6.49 2.76 3.43 8.00 -68.10%
P/NAPS 1.21 1.20 1.32 0.99 2.24 1.78 0.74 38.58%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 23/11/20 24/08/20 18/05/20 24/02/20 22/11/19 20/08/19 -
Price 0.62 0.43 0.50 0.545 0.77 0.835 0.50 -
P/RPS 1.33 0.90 1.20 1.50 2.42 2.81 1.39 -2.88%
P/EPS -17.89 -17.59 -23.88 -31.23 -47.71 -60.98 -351.99 -86.15%
EY -5.59 -5.68 -4.19 -3.20 -2.10 -1.64 -0.28 629.28%
DY 0.97 2.79 3.60 4.40 3.12 2.87 4.80 -65.39%
P/NAPS 1.79 1.20 1.36 1.46 1.99 2.12 1.23 28.27%

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