[SALCON] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 49.11%
YoY- -193.59%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 102,790 85,520 209,244 79,416 81,816 77,660 98,974 2.56%
PBT -20,064 -34,688 -34,848 -22,985 -17,138 -16,952 -11,687 43.51%
Tax -3,946 -3,864 4,636 3,545 -14,220 -556 33,045 -
NP -24,010 -38,552 -30,212 -19,440 -31,358 -17,508 21,358 -
-
NP to SH -17,032 -30,688 -23,794 -13,073 -25,690 -15,196 11,844 -
-
Tax Rate - - - - - - - -
Total Cost 126,800 124,072 239,456 98,856 113,174 95,168 77,616 38.83%
-
Net Worth 451,020 451,360 458,111 472,543 475,199 481,863 508,270 -7.67%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 6,736 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 451,020 451,360 458,111 472,543 475,199 481,863 508,270 -7.67%
NOSH 677,694 677,694 677,694 677,694 677,694 677,694 677,694 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -23.36% -45.08% -14.44% -24.48% -38.33% -22.54% 21.58% -
ROE -3.78% -6.80% -5.19% -2.77% -5.41% -3.15% 2.33% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 15.27 12.69 31.06 11.76 12.74 12.09 14.60 3.04%
EPS -2.52 -4.56 -3.52 -1.93 -4.00 -2.36 1.81 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.68 0.70 0.74 0.75 0.75 -7.26%
Adjusted Per Share Value based on latest NOSH - 677,694
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.93 8.26 20.21 7.67 7.90 7.50 9.56 2.57%
EPS -1.64 -2.96 -2.30 -1.26 -2.48 -1.47 1.14 -
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.00 -
NAPS 0.4356 0.4359 0.4424 0.4564 0.4589 0.4654 0.4909 -7.67%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.41 0.40 0.44 0.405 0.56 0.685 0.555 -
P/RPS 2.69 3.15 1.42 3.44 4.40 5.67 3.80 -20.62%
P/EPS -16.20 -8.78 -12.46 -20.91 -14.00 -28.96 31.76 -
EY -6.17 -11.39 -8.03 -4.78 -7.14 -3.45 3.15 -
DY 0.00 0.00 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.65 0.58 0.76 0.91 0.74 -12.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 27/02/18 22/11/17 29/08/17 29/05/17 28/02/17 -
Price 0.28 0.41 0.46 0.48 0.435 0.63 0.605 -
P/RPS 1.83 3.23 1.48 4.08 3.41 5.21 4.14 -42.05%
P/EPS -11.07 -9.00 -13.02 -24.79 -10.87 -26.64 34.62 -
EY -9.04 -11.11 -7.68 -4.03 -9.20 -3.75 2.89 -
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.61 0.68 0.69 0.59 0.84 0.81 -35.53%

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