[SALCON] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 150.75%
YoY- 524.84%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 233,141 439,979 434,782 438,066 424,922 188,633 194,148 13.01%
PBT 5,078 23,435 27,656 29,529 13,955 -4,039 -8,629 -
Tax -5,537 -9,947 -10,701 -7,831 -3,488 1,113 776 -
NP -459 13,488 16,955 21,698 10,467 -2,926 -7,853 -85.01%
-
NP to SH 1,057 10,288 12,065 17,121 6,828 -428 -5,982 -
-
Tax Rate 109.04% 42.45% 38.69% 26.52% 24.99% - - -
Total Cost 233,600 426,491 417,827 416,368 414,455 191,559 202,001 10.20%
-
Net Worth 444,311 418,314 451,929 463,848 444,442 435,695 414,007 4.83%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 444,311 418,314 451,929 463,848 444,442 435,695 414,007 4.83%
NOSH 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -0.20% 3.07% 3.90% 4.95% 2.46% -1.55% -4.04% -
ROE 0.24% 2.46% 2.67% 3.69% 1.54% -0.10% -1.44% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 23.61 46.28 43.29 43.44 43.02 19.05 20.63 9.43%
EPS 0.11 1.08 1.20 1.70 0.69 -0.04 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.45 0.46 0.45 0.44 0.44 1.51%
Adjusted Per Share Value based on latest NOSH - 1,012,413
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.52 42.49 41.99 42.31 41.04 18.22 18.75 13.02%
EPS 0.10 0.99 1.17 1.65 0.66 -0.04 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4291 0.404 0.4365 0.448 0.4292 0.4208 0.3998 4.84%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.17 0.205 0.25 0.21 0.205 0.235 0.26 -
P/RPS 0.72 0.44 0.58 0.48 0.48 1.23 1.26 -31.20%
P/EPS 158.80 18.94 20.81 12.37 29.65 -543.69 -40.90 -
EY 0.63 5.28 4.81 8.09 3.37 -0.18 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.56 0.46 0.46 0.53 0.59 -25.48%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 27/05/22 28/02/22 16/11/21 19/08/21 27/05/21 23/02/21 -
Price 0.185 0.195 0.22 0.205 0.20 0.225 0.255 -
P/RPS 0.78 0.42 0.51 0.47 0.46 1.18 1.24 -26.64%
P/EPS 172.81 18.02 18.31 12.07 28.93 -520.56 -40.11 -
EY 0.58 5.55 5.46 8.28 3.46 -0.19 -2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.49 0.45 0.44 0.51 0.58 -20.69%

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