[SALCON] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 40.29%
YoY- -502.0%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 176,754 144,688 191,284 191,701 176,325 181,102 129,768 22.80%
PBT -10,856 -5,810 -16,888 -7,310 -15,569 -14,076 -3,496 112.40%
Tax 1,290 -2,474 -3,500 -1,677 -1,772 -2,006 -3,708 -
NP -9,565 -8,284 -20,388 -8,987 -17,341 -16,082 -7,204 20.73%
-
NP to SH -8,317 -8,420 -25,420 -8,623 -14,441 -12,036 -7,320 8.86%
-
Tax Rate - - - - - - - -
Total Cost 186,319 152,972 211,672 200,688 193,666 197,184 136,972 22.69%
-
Net Worth 418,255 404,830 404,615 433,278 428,465 441,930 450,662 -4.84%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 418,255 404,830 404,615 433,278 428,465 441,930 450,662 -4.84%
NOSH 847,113 847,113 847,113 847,113 847,113 847,113 847,113 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -5.41% -5.73% -10.66% -4.69% -9.83% -8.88% -5.55% -
ROE -1.99% -2.08% -6.28% -1.99% -3.37% -2.72% -1.62% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.55 18.23 23.64 23.01 20.99 22.13 15.84 22.71%
EPS -1.01 -1.06 -3.16 -1.03 -1.71 -1.46 -0.88 9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.50 0.52 0.51 0.54 0.55 -4.89%
Adjusted Per Share Value based on latest NOSH - 847,113
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 17.07 13.97 18.47 18.51 17.03 17.49 12.53 22.82%
EPS -0.80 -0.81 -2.45 -0.83 -1.39 -1.16 -0.71 8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4039 0.391 0.3908 0.4184 0.4138 0.4268 0.4352 -4.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.18 0.16 0.125 0.245 0.23 0.26 0.275 -
P/RPS 0.84 0.88 0.53 1.06 1.10 1.17 1.74 -38.37%
P/EPS -17.75 -15.08 -3.98 -23.67 -13.38 -17.68 -30.78 -30.64%
EY -5.63 -6.63 -25.13 -4.22 -7.47 -5.66 -3.25 44.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.25 0.47 0.45 0.48 0.50 -21.11%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 25/08/20 23/06/20 24/02/20 18/11/19 22/08/19 24/05/19 -
Price 0.29 0.21 0.165 0.195 0.225 0.235 0.255 -
P/RPS 1.35 1.15 0.70 0.85 1.07 1.06 1.61 -11.05%
P/EPS -28.59 -19.80 -5.25 -18.84 -13.09 -15.98 -28.54 0.11%
EY -3.50 -5.05 -19.04 -5.31 -7.64 -6.26 -3.50 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.33 0.38 0.44 0.44 0.46 15.32%

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