[SALCON] YoY Annualized Quarter 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- 30.74%
YoY- 370.36%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 135,633 185,809 501,978 176,754 176,325 115,558 79,416 9.32%
PBT -11,417 -10,733 40,021 -10,856 -15,569 -6,304 -22,985 -11.00%
Tax -2,772 -864 -10,185 1,290 -1,772 -3,554 3,545 -
NP -14,189 -11,597 29,836 -9,565 -17,341 -9,858 -19,440 -5.11%
-
NP to SH -8,297 -8,277 22,486 -8,317 -14,441 -6,976 -13,073 -7.29%
-
Tax Rate - - 25.45% - - - - -
Total Cost 149,822 197,406 472,142 186,319 193,666 125,417 98,856 7.17%
-
Net Worth 414,957 445,043 463,848 418,255 428,465 449,561 472,543 -2.14%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 414,957 445,043 463,848 418,255 428,465 449,561 472,543 -2.14%
NOSH 1,012,413 1,012,413 1,012,413 847,113 847,113 847,113 677,694 6.91%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -10.46% -6.24% 5.94% -5.41% -9.83% -8.53% -24.48% -
ROE -2.00% -1.86% 4.85% -1.99% -3.37% -1.55% -2.77% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.40 18.37 49.78 21.55 20.99 17.22 11.76 2.19%
EPS -0.81 -0.81 2.23 -1.01 -1.71 -1.04 -1.93 -13.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.44 0.46 0.51 0.51 0.67 0.70 -8.52%
Adjusted Per Share Value based on latest NOSH - 1,012,413
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.10 17.94 48.48 17.07 17.03 11.16 7.67 9.32%
EPS -0.80 -0.80 2.17 -0.80 -1.39 -0.67 -1.26 -7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4008 0.4298 0.448 0.4039 0.4138 0.4342 0.4564 -2.14%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.19 0.17 0.21 0.18 0.23 0.25 0.405 -
P/RPS 1.42 0.93 0.42 0.84 1.10 1.45 3.44 -13.70%
P/EPS -23.18 -20.77 9.42 -17.75 -13.38 -24.05 -20.91 1.73%
EY -4.31 -4.81 10.62 -5.63 -7.47 -4.16 -4.78 -1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.46 0.35 0.45 0.37 0.58 -3.78%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 16/11/21 23/11/20 18/11/19 29/11/18 22/11/17 -
Price 0.315 0.155 0.205 0.29 0.225 0.235 0.48 -
P/RPS 2.35 0.84 0.41 1.35 1.07 1.36 4.08 -8.78%
P/EPS -38.42 -18.94 9.19 -28.59 -13.09 -22.60 -24.79 7.57%
EY -2.60 -5.28 10.88 -3.50 -7.64 -4.42 -4.03 -7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.35 0.45 0.57 0.44 0.35 0.69 1.84%

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