[SALCON] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -152.17%
YoY- -255.89%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 211,209 209,244 100,273 104,568 102,532 98,974 117,749 47.68%
PBT -39,282 -34,848 -15,798 -6,851 -1,279 -11,687 -15,008 90.03%
Tax 3,809 4,636 -234 -11,800 38,525 33,045 26,616 -72.67%
NP -35,473 -30,212 -16,032 -18,651 37,246 21,358 11,608 -
-
NP to SH -27,667 -23,794 -9,113 -12,908 24,742 11,844 4,011 -
-
Tax Rate - - - - - - - -
Total Cost 246,682 239,456 116,305 123,219 65,286 77,616 106,141 75.54%
-
Net Worth 451,360 458,111 472,543 475,199 481,863 508,270 481,162 -4.17%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 6,736 6,736 - - - - 13,568 -37.32%
Div Payout % 0.00% 0.00% - - - - 338.28% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 451,360 458,111 472,543 475,199 481,863 508,270 481,162 -4.17%
NOSH 677,694 677,694 677,694 677,694 642,485 677,694 677,694 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -16.80% -14.44% -15.99% -17.84% 36.33% 21.58% 9.86% -
ROE -6.13% -5.19% -1.93% -2.72% 5.13% 2.33% 0.83% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 31.35 31.06 14.85 16.28 15.96 14.60 17.37 48.29%
EPS -4.11 -3.53 -1.35 -2.01 3.85 1.75 0.59 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 2.00 -37.03%
NAPS 0.67 0.68 0.70 0.74 0.75 0.75 0.71 -3.79%
Adjusted Per Share Value based on latest NOSH - 677,694
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.83 20.64 9.89 10.31 10.11 9.76 11.61 47.70%
EPS -2.73 -2.35 -0.90 -1.27 2.44 1.17 0.40 -
DPS 0.66 0.66 0.00 0.00 0.00 0.00 1.34 -37.65%
NAPS 0.4452 0.4519 0.4661 0.4687 0.4753 0.5013 0.4746 -4.17%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.40 0.44 0.405 0.56 0.685 0.555 0.58 -
P/RPS 1.28 1.42 2.73 3.44 4.29 3.80 3.34 -47.27%
P/EPS -9.74 -12.46 -30.00 -27.86 17.79 31.76 98.00 -
EY -10.27 -8.03 -3.33 -3.59 5.62 3.15 1.02 -
DY 2.50 2.27 0.00 0.00 0.00 0.00 3.45 -19.33%
P/NAPS 0.60 0.65 0.58 0.76 0.91 0.74 0.82 -18.81%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 27/02/18 22/11/17 29/08/17 29/05/17 28/02/17 22/11/16 -
Price 0.41 0.46 0.48 0.435 0.63 0.605 0.575 -
P/RPS 1.31 1.48 3.23 2.67 3.95 4.14 3.31 -46.12%
P/EPS -9.98 -13.02 -35.56 -21.64 16.36 34.62 97.15 -
EY -10.02 -7.68 -2.81 -4.62 6.11 2.89 1.03 -
DY 2.44 2.17 0.00 0.00 0.00 0.00 3.48 -21.09%
P/NAPS 0.61 0.68 0.69 0.59 0.84 0.81 0.81 -17.23%

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