[SALCON] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 145.88%
YoY- -70.07%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 64,778 58,298 61,582 59,457 43,751 149,682 38,467 9.07%
PBT -42,702 -2,360 -487 4,367 3,306 -17,609 2,197 -
Tax 11,009 -3,062 -192 -348 -319 1,977 -2,336 -
NP -31,693 -5,422 -679 4,019 2,987 -15,632 -139 147.06%
-
NP to SH -17,751 -4,800 256 2,208 7,377 -13,989 1,368 -
-
Tax Rate - - - 7.97% 9.65% - 106.33% -
Total Cost 96,471 63,720 62,261 55,438 40,764 165,314 38,606 16.48%
-
Net Worth 425,213 451,929 414,007 433,278 456,232 458,111 508,270 -2.92%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - 6,736 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 425,213 451,929 414,007 433,278 456,232 458,111 508,270 -2.92%
NOSH 1,012,413 1,012,413 1,012,413 847,113 847,113 677,694 677,694 6.91%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -48.93% -9.30% -1.10% 6.76% 6.83% -10.44% -0.36% -
ROE -4.17% -1.06% 0.06% 0.51% 1.62% -3.05% 0.27% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 6.40 5.80 6.54 7.14 5.27 22.22 5.68 2.00%
EPS -1.76 -0.48 0.03 0.27 0.89 -2.08 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.42 0.45 0.44 0.52 0.55 0.68 0.75 -9.20%
Adjusted Per Share Value based on latest NOSH - 847,113
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 6.26 5.63 5.95 5.74 4.23 14.46 3.72 9.05%
EPS -1.71 -0.46 0.02 0.21 0.71 -1.35 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.4107 0.4365 0.3998 0.4184 0.4406 0.4424 0.4909 -2.92%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.23 0.25 0.26 0.245 0.235 0.44 0.555 -
P/RPS 3.59 4.31 3.97 3.43 4.46 1.98 9.78 -15.37%
P/EPS -13.12 -52.31 955.63 92.45 26.42 -21.19 274.94 -
EY -7.62 -1.91 0.10 1.08 3.78 -4.72 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 0.55 0.56 0.59 0.47 0.43 0.65 0.74 -4.82%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 23/02/21 24/02/20 28/02/19 27/02/18 28/02/17 -
Price 0.195 0.22 0.255 0.195 0.24 0.46 0.605 -
P/RPS 3.05 3.79 3.90 2.73 4.55 2.07 10.66 -18.81%
P/EPS -11.12 -46.03 937.25 73.59 26.99 -22.15 299.71 -
EY -8.99 -2.17 0.11 1.36 3.71 -4.51 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.46 0.49 0.58 0.38 0.44 0.68 0.81 -8.99%

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