[SALCON] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -161.1%
YoY- -300.9%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 236,351 219,731 211,209 209,244 100,273 104,568 102,532 74.41%
PBT -22,337 -36,311 -39,282 -34,848 -15,798 -6,851 -1,279 571.96%
Tax -689 9,773 3,809 4,636 -234 -11,800 38,525 -
NP -23,026 -26,538 -35,473 -30,212 -16,032 -18,651 37,246 -
-
NP to SH -19,221 -19,465 -27,667 -23,794 -9,113 -12,908 24,742 -
-
Tax Rate - - - - - - - -
Total Cost 259,377 246,269 246,682 239,456 116,305 123,219 65,286 150.63%
-
Net Worth 449,561 451,020 451,360 458,111 472,543 475,199 481,863 -4.51%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 6,736 6,736 6,736 6,736 - - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 449,561 451,020 451,360 458,111 472,543 475,199 481,863 -4.51%
NOSH 847,113 677,694 677,694 677,694 677,694 677,694 642,485 20.22%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -9.74% -12.08% -16.80% -14.44% -15.99% -17.84% 36.33% -
ROE -4.28% -4.32% -6.13% -5.19% -1.93% -2.72% 5.13% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.22 32.64 31.35 31.06 14.85 16.28 15.96 69.41%
EPS -2.86 -2.89 -4.11 -3.53 -1.35 -2.01 3.85 -
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.67 0.68 0.70 0.74 0.75 -7.23%
Adjusted Per Share Value based on latest NOSH - 677,694
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.35 21.70 20.86 20.67 9.90 10.33 10.13 74.40%
EPS -1.90 -1.92 -2.73 -2.35 -0.90 -1.27 2.44 -
DPS 0.67 0.67 0.67 0.67 0.00 0.00 0.00 -
NAPS 0.444 0.4455 0.4458 0.4525 0.4667 0.4694 0.476 -4.52%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.25 0.41 0.40 0.44 0.405 0.56 0.685 -
P/RPS 0.71 1.26 1.28 1.42 2.73 3.44 4.29 -69.82%
P/EPS -8.73 -14.18 -9.74 -12.46 -30.00 -27.86 17.79 -
EY -11.46 -7.05 -10.27 -8.03 -3.33 -3.59 5.62 -
DY 4.00 2.44 2.50 2.27 0.00 0.00 0.00 -
P/NAPS 0.37 0.61 0.60 0.65 0.58 0.76 0.91 -45.08%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 31/05/18 27/02/18 22/11/17 29/08/17 29/05/17 -
Price 0.235 0.28 0.41 0.46 0.48 0.435 0.63 -
P/RPS 0.67 0.86 1.31 1.48 3.23 2.67 3.95 -69.32%
P/EPS -8.20 -9.68 -9.98 -13.02 -35.56 -21.64 16.36 -
EY -12.19 -10.33 -10.02 -7.68 -2.81 -4.62 6.11 -
DY 4.26 3.57 2.44 2.17 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.61 0.68 0.69 0.59 0.84 -44.18%

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