[SALCON] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -41.87%
YoY- 123.85%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 207,080 191,701 175,995 169,576 141,482 130,420 236,351 -8.42%
PBT -10,658 -7,310 -8,371 1,572 6,376 -1,422 -22,337 -38.91%
Tax -1,625 -1,677 -1,648 -2,015 -2,946 -2,985 -689 77.09%
NP -12,283 -8,987 -10,019 -443 3,430 -4,407 -23,026 -34.20%
-
NP to SH -13,148 -8,623 -3,454 4,643 7,987 2,145 -19,221 -22.34%
-
Tax Rate - - - 128.18% 46.20% - - -
Total Cost 219,363 200,688 186,014 170,019 138,052 134,827 259,377 -10.55%
-
Net Worth 404,615 433,278 428,465 441,930 450,662 456,232 449,561 -6.77%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - 6,736 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 404,615 433,278 428,465 441,930 450,662 456,232 449,561 -6.77%
NOSH 847,113 847,113 847,113 847,113 847,113 847,113 847,113 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -5.93% -4.69% -5.69% -0.26% 2.42% -3.38% -9.74% -
ROE -3.25% -1.99% -0.81% 1.05% 1.77% 0.47% -4.28% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 25.59 23.01 20.95 20.72 17.27 15.72 35.22 -19.16%
EPS -1.62 -1.03 -0.41 0.57 0.97 0.26 -2.86 -31.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.50 0.52 0.51 0.54 0.55 0.55 0.67 -17.71%
Adjusted Per Share Value based on latest NOSH - 847,113
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.00 18.51 17.00 16.38 13.66 12.60 22.83 -8.43%
EPS -1.27 -0.83 -0.33 0.45 0.77 0.21 -1.86 -22.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
NAPS 0.3908 0.4184 0.4138 0.4268 0.4352 0.4406 0.4342 -6.77%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.125 0.245 0.23 0.26 0.275 0.235 0.25 -
P/RPS 0.49 1.06 1.10 1.25 1.59 1.49 0.71 -21.88%
P/EPS -7.69 -23.67 -55.94 45.83 28.21 90.88 -8.73 -8.10%
EY -13.00 -4.22 -1.79 2.18 3.54 1.10 -11.46 8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.25 0.47 0.45 0.48 0.50 0.43 0.37 -22.98%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 23/06/20 24/02/20 18/11/19 22/08/19 24/05/19 28/02/19 29/11/18 -
Price 0.165 0.195 0.225 0.235 0.255 0.24 0.235 -
P/RPS 0.64 0.85 1.07 1.13 1.48 1.53 0.67 -3.00%
P/EPS -10.16 -18.84 -54.73 41.42 26.16 92.81 -8.20 15.34%
EY -9.85 -5.31 -1.83 2.41 3.82 1.08 -12.19 -13.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
P/NAPS 0.33 0.38 0.44 0.44 0.46 0.44 0.35 -3.84%

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