[SALCON] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -71.87%
YoY- -136.81%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 117,622 145,092 204,135 185,809 202,954 190,012 434,782 -58.27%
PBT -6,908 24,612 -50,752 -10,733 -5,798 -15,412 27,656 -
Tax -826 -3,188 10,361 -864 -674 864 -10,701 -81.95%
NP -7,734 21,424 -40,391 -11,597 -6,472 -14,548 16,955 -
-
NP to SH -3,238 19,264 -23,959 -8,277 -4,816 -10,312 12,065 -
-
Tax Rate - 12.95% - - - - 38.69% -
Total Cost 125,356 123,668 244,526 197,406 209,426 204,560 417,827 -55.28%
-
Net Worth 425,202 421,535 425,213 445,043 444,311 418,314 451,929 -3.99%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 425,202 421,535 425,213 445,043 444,311 418,314 451,929 -3.99%
NOSH 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -6.58% 14.77% -19.79% -6.24% -3.19% -7.66% 3.90% -
ROE -0.76% 4.57% -5.63% -1.86% -1.08% -2.47% 2.67% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.62 14.46 20.16 18.37 20.56 19.99 43.29 -58.48%
EPS -0.32 1.92 -2.37 -0.81 -0.48 -1.08 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.42 0.44 0.45 0.44 0.45 -4.50%
Adjusted Per Share Value based on latest NOSH - 1,012,413
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.36 14.01 19.71 17.94 19.60 18.35 41.99 -58.26%
EPS -0.31 1.86 -2.31 -0.80 -0.47 -1.00 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4106 0.4071 0.4107 0.4298 0.4291 0.404 0.4365 -4.00%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.19 0.22 0.23 0.17 0.17 0.205 0.25 -
P/RPS 1.64 1.52 1.14 0.93 0.83 1.03 0.58 100.34%
P/EPS -59.41 11.46 -9.72 -20.77 -34.85 -18.90 20.81 -
EY -1.68 8.72 -10.29 -4.81 -2.87 -5.29 4.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.55 0.39 0.38 0.47 0.56 -13.60%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 28/02/23 24/11/22 25/08/22 27/05/22 28/02/22 -
Price 0.21 0.195 0.195 0.155 0.185 0.195 0.22 -
P/RPS 1.81 1.35 0.97 0.84 0.90 0.98 0.51 133.20%
P/EPS -65.66 10.16 -8.24 -18.94 -37.93 -17.98 18.31 -
EY -1.52 9.84 -12.14 -5.28 -2.64 -5.56 5.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.46 0.35 0.41 0.44 0.49 1.35%

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