[SALCON] YoY TTM 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- 150.75%
YoY- 524.84%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 166,503 197,655 438,066 192,023 175,995 236,351 100,273 8.81%
PBT -51,265 -10,410 29,529 -3,775 -8,371 -22,337 -15,798 21.66%
Tax 8,930 -3,710 -7,831 620 -1,648 -689 -234 -
NP -42,335 -14,120 21,698 -3,155 -10,019 -23,026 -16,032 17.55%
-
NP to SH -23,974 -11,008 17,121 -4,030 -3,454 -19,221 -9,113 17.48%
-
Tax Rate - - 26.52% - - - - -
Total Cost 208,838 211,775 416,368 195,178 186,014 259,377 116,305 10.24%
-
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 - - - - - 6,736 - -
Div Payout % - - - - - 0.00% - -
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 -25.43% -7.14% 4.95% -1.64% -5.69% -9.74% -15.99% -
ROE -5.78% -2.47% 3.69% -0.96% -0.81% -4.28% -1.93% -
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 16.45 19.54 43.44 23.41 20.95 35.22 14.85 1.71%
EPS -2.37 -1.09 1.70 -0.49 -0.41 -2.86 -1.35 9.82%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 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 16.08 19.09 42.31 18.55 17.00 22.83 9.68 8.82%
EPS -2.32 -1.06 1.65 -0.39 -0.33 -1.86 -0.88 17.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.65 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 1.15 0.87 0.48 0.77 1.10 0.71 2.73 -13.41%
P/EPS -8.02 -15.62 12.37 -36.63 -55.94 -8.73 -30.00 -19.73%
EY -12.47 -6.40 8.09 -2.73 -1.79 -11.46 -3.33 24.60%
DY 0.00 0.00 0.00 0.00 0.00 4.00 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 1.91 0.79 0.47 1.24 1.07 0.67 3.23 -8.38%
P/EPS -13.30 -14.24 12.07 -59.02 -54.73 -8.20 -35.56 -15.11%
EY -7.52 -7.02 8.28 -1.69 -1.83 -12.19 -2.81 17.82%
DY 0.00 0.00 0.00 0.00 0.00 4.26 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