[SALCON] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 29.65%
YoY- -50.8%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 141,482 130,420 236,351 219,731 211,209 209,244 100,273 25.82%
PBT 6,376 -1,422 -22,337 -36,311 -39,282 -34,848 -15,798 -
Tax -2,946 -2,985 -689 9,773 3,809 4,636 -234 442.01%
NP 3,430 -4,407 -23,026 -26,538 -35,473 -30,212 -16,032 -
-
NP to SH 7,987 2,145 -19,221 -19,465 -27,667 -23,794 -9,113 -
-
Tax Rate 46.20% - - - - - - -
Total Cost 138,052 134,827 259,377 246,269 246,682 239,456 116,305 12.11%
-
Net Worth 450,662 456,232 449,561 451,020 451,360 458,111 472,543 -3.11%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - 6,736 6,736 6,736 6,736 - -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 450,662 456,232 449,561 451,020 451,360 458,111 472,543 -3.11%
NOSH 847,113 847,113 847,113 677,694 677,694 677,694 677,694 16.05%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 2.42% -3.38% -9.74% -12.08% -16.80% -14.44% -15.99% -
ROE 1.77% 0.47% -4.28% -4.32% -6.13% -5.19% -1.93% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 17.27 15.72 35.22 32.64 31.35 31.06 14.85 10.59%
EPS 0.97 0.26 -2.86 -2.89 -4.11 -3.53 -1.35 -
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.55 0.55 0.67 0.67 0.67 0.68 0.70 -14.86%
Adjusted Per Share Value based on latest NOSH - 677,694
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.66 12.60 22.83 21.22 20.40 20.21 9.68 25.83%
EPS 0.77 0.21 -1.86 -1.88 -2.67 -2.30 -0.88 -
DPS 0.00 0.00 0.65 0.65 0.65 0.65 0.00 -
NAPS 0.4352 0.4406 0.4342 0.4356 0.4359 0.4424 0.4564 -3.12%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.275 0.235 0.25 0.41 0.40 0.44 0.405 -
P/RPS 1.59 1.49 0.71 1.26 1.28 1.42 2.73 -30.28%
P/EPS 28.21 90.88 -8.73 -14.18 -9.74 -12.46 -30.00 -
EY 3.54 1.10 -11.46 -7.05 -10.27 -8.03 -3.33 -
DY 0.00 0.00 4.00 2.44 2.50 2.27 0.00 -
P/NAPS 0.50 0.43 0.37 0.61 0.60 0.65 0.58 -9.42%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 28/02/19 29/11/18 28/08/18 31/05/18 27/02/18 22/11/17 -
Price 0.255 0.24 0.235 0.28 0.41 0.46 0.48 -
P/RPS 1.48 1.53 0.67 0.86 1.31 1.48 3.23 -40.59%
P/EPS 26.16 92.81 -8.20 -9.68 -9.98 -13.02 -35.56 -
EY 3.82 1.08 -12.19 -10.33 -10.02 -7.68 -2.81 -
DY 0.00 0.00 4.26 3.57 2.44 2.17 0.00 -
P/NAPS 0.46 0.44 0.35 0.42 0.61 0.68 0.69 -23.70%

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