[SALCON] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -174.39%
YoY- 82.03%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 173,494 207,080 191,701 175,995 169,576 141,482 130,420 20.97%
PBT -3,177 -10,658 -7,310 -8,371 1,572 6,376 -1,422 70.98%
Tax -1,911 -1,625 -1,677 -1,648 -2,015 -2,946 -2,985 -25.73%
NP -5,088 -12,283 -8,987 -10,019 -443 3,430 -4,407 10.06%
-
NP to SH -6,815 -13,148 -8,623 -3,454 4,643 7,987 2,145 -
-
Tax Rate - - - - 128.18% 46.20% - -
Total Cost 178,582 219,363 200,688 186,014 170,019 138,052 134,827 20.62%
-
Net Worth 404,830 404,615 433,278 428,465 441,930 450,662 456,232 -7.66%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 404,830 404,615 433,278 428,465 441,930 450,662 456,232 -7.66%
NOSH 847,113 847,113 847,113 847,113 847,113 847,113 847,113 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -2.93% -5.93% -4.69% -5.69% -0.26% 2.42% -3.38% -
ROE -1.68% -3.25% -1.99% -0.81% 1.05% 1.77% 0.47% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.86 25.59 23.01 20.95 20.72 17.27 15.72 24.60%
EPS -0.86 -1.62 -1.03 -0.41 0.57 0.97 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.52 0.51 0.54 0.55 0.55 -4.91%
Adjusted Per Share Value based on latest NOSH - 847,113
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.76 20.00 18.51 17.00 16.38 13.66 12.60 20.97%
EPS -0.66 -1.27 -0.83 -0.33 0.45 0.77 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.391 0.3908 0.4184 0.4138 0.4268 0.4352 0.4406 -7.65%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.16 0.125 0.245 0.23 0.26 0.275 0.235 -
P/RPS 0.73 0.49 1.06 1.10 1.25 1.59 1.49 -37.87%
P/EPS -18.64 -7.69 -23.67 -55.94 45.83 28.21 90.88 -
EY -5.37 -13.00 -4.22 -1.79 2.18 3.54 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.47 0.45 0.48 0.50 0.43 -19.61%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 23/06/20 24/02/20 18/11/19 22/08/19 24/05/19 28/02/19 -
Price 0.21 0.165 0.195 0.225 0.235 0.255 0.24 -
P/RPS 0.96 0.64 0.85 1.07 1.13 1.48 1.53 -26.72%
P/EPS -24.46 -10.16 -18.84 -54.73 41.42 26.16 92.81 -
EY -4.09 -9.85 -5.31 -1.83 2.41 3.82 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.38 0.44 0.44 0.46 0.44 -4.60%

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