[SALCON] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -412.89%
YoY- 87.4%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 47,635 36,273 47,503 42,306 47,821 32,442 21,380 14.27%
PBT 3,836 6,153 -3,853 368 -4,222 -874 -8,672 -
Tax -157 -797 216 -538 -875 -927 -966 -26.10%
NP 3,679 5,356 -3,637 -170 -5,097 -1,801 -9,638 -
-
NP to SH 4,440 4,816 -2,578 -801 -6,355 -1,830 -7,672 -
-
Tax Rate 4.09% 12.95% - 146.20% - - - -
Total Cost 43,956 30,917 51,140 42,476 52,918 34,243 31,018 5.97%
-
Net Worth 394,841 421,535 418,314 435,695 404,615 450,662 451,360 -2.20%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 394,841 421,535 418,314 435,695 404,615 450,662 451,360 -2.20%
NOSH 1,012,413 1,012,413 1,012,413 1,012,413 847,113 847,113 677,694 6.91%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.72% 14.77% -7.66% -0.40% -10.66% -5.55% -45.08% -
ROE 1.12% 1.14% -0.62% -0.18% -1.57% -0.41% -1.70% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.71 3.61 5.00 4.27 5.91 3.96 3.17 6.81%
EPS 0.44 0.48 -0.27 -0.08 -0.79 -0.22 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.42 0.44 0.44 0.50 0.55 0.67 -8.61%
Adjusted Per Share Value based on latest NOSH - 1,012,413
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.60 3.50 4.59 4.09 4.62 3.13 2.06 14.31%
EPS 0.43 0.47 -0.25 -0.08 -0.61 -0.18 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3813 0.4071 0.404 0.4208 0.3908 0.4352 0.4359 -2.20%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.27 0.22 0.205 0.235 0.125 0.275 0.40 -
P/RPS 5.74 6.09 4.10 5.50 2.12 6.95 12.60 -12.27%
P/EPS 61.57 45.85 -75.60 -290.51 -15.92 -123.13 -35.12 -
EY 1.62 2.18 -1.32 -0.34 -6.28 -0.81 -2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.47 0.53 0.25 0.50 0.60 2.35%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 27/05/22 27/05/21 23/06/20 24/05/19 31/05/18 -
Price 0.29 0.195 0.195 0.225 0.165 0.255 0.41 -
P/RPS 6.16 5.40 3.90 5.27 2.79 6.44 12.92 -11.60%
P/EPS 66.13 40.64 -71.91 -278.15 -21.01 -114.18 -36.00 -
EY 1.51 2.46 -1.39 -0.36 -4.76 -0.88 -2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.46 0.44 0.51 0.33 0.46 0.61 3.26%

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