[SALCON] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -29.53%
YoY- 301.69%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 197,655 233,141 439,979 434,782 438,066 424,922 188,633 3.16%
PBT -10,410 5,078 23,435 27,656 29,529 13,955 -4,039 87.87%
Tax -3,710 -5,537 -9,947 -10,701 -7,831 -3,488 1,113 -
NP -14,120 -459 13,488 16,955 21,698 10,467 -2,926 185.29%
-
NP to SH -11,008 1,057 10,288 12,065 17,121 6,828 -428 769.59%
-
Tax Rate - 109.04% 42.45% 38.69% 26.52% 24.99% - -
Total Cost 211,775 233,600 426,491 417,827 416,368 414,455 191,559 6.91%
-
Net Worth 445,043 444,311 418,314 451,929 463,848 444,442 435,695 1.42%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 445,043 444,311 418,314 451,929 463,848 444,442 435,695 1.42%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -7.14% -0.20% 3.07% 3.90% 4.95% 2.46% -1.55% -
ROE -2.47% 0.24% 2.46% 2.67% 3.69% 1.54% -0.10% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.54 23.61 46.28 43.29 43.44 43.02 19.05 1.70%
EPS -1.09 0.11 1.08 1.20 1.70 0.69 -0.04 803.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.45 0.44 0.45 0.46 0.45 0.44 0.00%
Adjusted Per Share Value based on latest NOSH - 1,012,413
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.09 22.52 42.49 41.99 42.31 41.04 18.22 3.15%
EPS -1.06 0.10 0.99 1.17 1.65 0.66 -0.04 787.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4298 0.4291 0.404 0.4365 0.448 0.4292 0.4208 1.41%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.17 0.17 0.205 0.25 0.21 0.205 0.235 -
P/RPS 0.87 0.72 0.44 0.58 0.48 0.48 1.23 -20.59%
P/EPS -15.62 158.80 18.94 20.81 12.37 29.65 -543.69 -90.59%
EY -6.40 0.63 5.28 4.81 8.09 3.37 -0.18 978.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.47 0.56 0.46 0.46 0.53 -18.47%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 27/05/22 28/02/22 16/11/21 19/08/21 27/05/21 -
Price 0.155 0.185 0.195 0.22 0.205 0.20 0.225 -
P/RPS 0.79 0.78 0.42 0.51 0.47 0.46 1.18 -23.45%
P/EPS -14.24 172.81 18.02 18.31 12.07 28.93 -520.56 -90.90%
EY -7.02 0.58 5.55 5.46 8.28 3.46 -0.19 1006.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.44 0.49 0.45 0.44 0.51 -22.17%

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