[SALUTE] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -1.89%
YoY- -226.63%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 137,508 222,996 199,424 211,840 224,444 160,990 164,873 -11.38%
PBT -18,404 -12,607 -19,797 -19,862 -19,552 -10,599 -9,628 53.96%
Tax 3,324 2,883 4,578 4,628 4,600 2,539 1,753 53.13%
NP -15,080 -9,724 -15,218 -15,234 -14,952 -8,060 -7,874 54.15%
-
NP to SH -15,080 -9,724 -15,218 -15,234 -14,952 -8,060 -7,874 54.15%
-
Tax Rate - - - - - - - -
Total Cost 152,588 232,720 214,642 227,074 239,396 169,050 172,747 -7.93%
-
Net Worth 149,301 131,293 129,818 133,630 137,518 141,252 143,408 2.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - 4,619 9,239 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 149,301 131,293 129,818 133,630 137,518 141,252 143,408 2.71%
NOSH 426,500 384,347 388,000 388,000 388,000 388,000 388,000 6.50%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -10.97% -4.36% -7.63% -7.19% -6.66% -5.01% -4.78% -
ROE -10.10% -7.41% -11.72% -11.40% -10.87% -5.71% -5.49% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 34.09 58.02 51.80 55.02 58.30 41.82 42.83 -14.10%
EPS -3.72 -2.53 -3.95 -3.96 -3.88 -2.09 -2.04 49.20%
DPS 0.00 0.00 0.00 0.00 0.00 1.20 2.40 -
NAPS 0.3701 0.3416 0.3372 0.3471 0.3572 0.3669 0.3725 -0.42%
Adjusted Per Share Value based on latest NOSH - 388,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 32.24 52.29 46.76 49.67 52.62 37.75 38.66 -11.39%
EPS -3.54 -2.28 -3.57 -3.57 -3.51 -1.89 -1.85 54.06%
DPS 0.00 0.00 0.00 0.00 0.00 1.08 2.17 -
NAPS 0.3501 0.3078 0.3044 0.3133 0.3224 0.3312 0.3362 2.73%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.67 0.50 0.55 0.42 0.43 0.485 0.37 -
P/RPS 1.97 0.86 1.06 0.76 0.74 1.16 0.86 73.68%
P/EPS -17.92 -19.76 -13.91 -10.61 -11.07 -23.17 -18.09 -0.62%
EY -5.58 -5.06 -7.19 -9.42 -9.03 -4.32 -5.53 0.60%
DY 0.00 0.00 0.00 0.00 0.00 2.47 6.49 -
P/NAPS 1.81 1.46 1.63 1.21 1.20 1.32 0.99 49.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 23/08/21 24/05/21 23/02/21 23/11/20 24/08/20 18/05/20 -
Price 0.60 0.64 0.53 0.62 0.43 0.50 0.545 -
P/RPS 1.76 1.10 1.02 1.13 0.74 1.20 1.27 24.27%
P/EPS -16.05 -25.30 -13.41 -15.67 -11.07 -23.88 -26.64 -28.64%
EY -6.23 -3.95 -7.46 -6.38 -9.03 -4.19 -3.75 40.22%
DY 0.00 0.00 0.00 0.00 0.00 2.40 4.40 -
P/NAPS 1.62 1.87 1.57 1.79 1.20 1.36 1.46 7.17%

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