[SALUTE] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -55.08%
YoY- -0.86%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 14,580 29,072 113,036 137,508 224,444 129,400 226,864 -36.68%
PBT -35,328 -21,948 -15,920 -18,404 -19,552 -12,772 12,076 -
Tax 0 0 3,680 3,324 4,600 3,224 -2,736 -
NP -35,328 -21,948 -12,240 -15,080 -14,952 -9,548 9,340 -
-
NP to SH -35,328 -21,948 -12,240 -15,080 -14,952 -9,548 9,340 -
-
Tax Rate - - - - - - 22.66% -
Total Cost 49,908 51,020 125,276 152,588 239,396 138,948 217,524 -21.73%
-
Net Worth 65,880 112,481 143,439 149,301 137,518 151,536 167,072 -14.35%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - 9,240 9,312 -
Div Payout % - - - - - 0.00% 99.70% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 65,880 112,481 143,439 149,301 137,518 151,536 167,072 -14.35%
NOSH 422,583 426,500 426,500 426,500 388,000 388,000 388,000 1.43%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -242.30% -75.50% -10.83% -10.97% -6.66% -7.38% 4.12% -
ROE -53.62% -19.51% -8.53% -10.10% -10.87% -6.30% 5.59% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.45 6.86 26.69 34.09 58.30 33.61 58.47 -37.57%
EPS -8.36 -5.20 -2.88 -3.72 -3.88 -2.48 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 2.40 2.40 -
NAPS 0.1559 0.2656 0.3387 0.3701 0.3572 0.3936 0.4306 -15.56%
Adjusted Per Share Value based on latest NOSH - 426,500
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.45 6.88 26.75 32.54 53.11 30.62 53.68 -36.68%
EPS -8.36 -5.19 -2.90 -3.57 -3.54 -2.26 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 2.19 2.20 -
NAPS 0.1559 0.2662 0.3394 0.3533 0.3254 0.3586 0.3954 -14.35%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.45 0.515 0.30 0.67 0.43 0.70 0.63 -
P/RPS 13.04 7.50 1.12 1.97 0.74 2.08 1.08 51.40%
P/EPS -5.38 -9.94 -10.38 -17.92 -11.07 -28.23 26.17 -
EY -18.58 -10.06 -9.63 -5.58 -9.03 -3.54 3.82 -
DY 0.00 0.00 0.00 0.00 0.00 3.43 3.81 -
P/NAPS 2.89 1.94 0.89 1.81 1.20 1.78 1.46 12.04%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 24/11/23 25/11/22 25/11/21 23/11/20 22/11/19 26/11/18 -
Price 0.43 0.795 0.25 0.60 0.43 0.835 0.515 -
P/RPS 12.46 11.58 0.94 1.76 0.74 2.48 0.88 55.47%
P/EPS -5.14 -15.34 -8.65 -16.05 -11.07 -33.67 21.39 -
EY -19.44 -6.52 -11.56 -6.23 -9.03 -2.97 4.67 -
DY 0.00 0.00 0.00 0.00 0.00 2.87 4.66 -
P/NAPS 2.76 2.99 0.74 1.62 1.20 2.12 1.20 14.87%

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