[SALCON] YoY Quarter 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- -158.08%
YoY- -1975.0%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 52,577 64,778 58,298 61,582 59,457 43,751 149,682 -15.99%
PBT -37,385 -42,702 -2,360 -487 4,367 3,306 -17,609 13.36%
Tax 10,734 11,009 -3,062 -192 -348 -319 1,977 32.55%
NP -26,651 -31,693 -5,422 -679 4,019 2,987 -15,632 9.29%
-
NP to SH -15,137 -17,751 -4,800 256 2,208 7,377 -13,989 1.32%
-
Tax Rate - - - - 7.97% 9.65% - -
Total Cost 79,228 96,471 63,720 62,261 55,438 40,764 165,314 -11.53%
-
Net Worth 384,594 425,213 451,929 414,007 433,278 456,232 458,111 -2.87%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 6,736 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 384,594 425,213 451,929 414,007 433,278 456,232 458,111 -2.87%
NOSH 1,012,413 1,012,413 1,012,413 1,012,413 847,113 847,113 677,694 6.91%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -50.69% -48.93% -9.30% -1.10% 6.76% 6.83% -10.44% -
ROE -3.94% -4.17% -1.06% 0.06% 0.51% 1.62% -3.05% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.19 6.40 5.80 6.54 7.14 5.27 22.22 -21.51%
EPS -1.50 -1.76 -0.48 0.03 0.27 0.89 -2.08 -5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.38 0.42 0.45 0.44 0.52 0.55 0.68 -9.23%
Adjusted Per Share Value based on latest NOSH - 1,012,413
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.08 6.26 5.63 5.95 5.74 4.23 14.46 -15.99%
EPS -1.46 -1.71 -0.46 0.02 0.21 0.71 -1.35 1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
NAPS 0.3714 0.4107 0.4365 0.3998 0.4184 0.4406 0.4424 -2.87%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.285 0.23 0.25 0.26 0.245 0.235 0.44 -
P/RPS 5.49 3.59 4.31 3.97 3.43 4.46 1.98 18.51%
P/EPS -19.06 -13.12 -52.31 955.63 92.45 26.42 -21.19 -1.74%
EY -5.25 -7.62 -1.91 0.10 1.08 3.78 -4.72 1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 0.75 0.55 0.56 0.59 0.47 0.43 0.65 2.41%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 28/02/22 23/02/21 24/02/20 28/02/19 27/02/18 -
Price 0.255 0.195 0.22 0.255 0.195 0.24 0.46 -
P/RPS 4.91 3.05 3.79 3.90 2.73 4.55 2.07 15.47%
P/EPS -17.05 -11.12 -46.03 937.25 73.59 26.99 -22.15 -4.26%
EY -5.87 -8.99 -2.17 0.11 1.36 3.71 -4.51 4.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
P/NAPS 0.67 0.46 0.49 0.58 0.38 0.44 0.68 -0.24%

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