[SALCON] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -185.47%
YoY- -221.85%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 204,135 185,809 202,954 190,012 434,782 501,978 606,236 -51.50%
PBT -50,752 -10,733 -5,798 -15,412 27,656 40,021 39,358 -
Tax 10,361 -864 -674 864 -10,701 -10,185 -11,002 -
NP -40,391 -11,597 -6,472 -14,548 16,955 29,836 28,356 -
-
NP to SH -23,959 -8,277 -4,816 -10,312 12,065 22,486 17,200 -
-
Tax Rate - - - - 38.69% 25.45% 27.95% -
Total Cost 244,526 197,406 209,426 204,560 417,827 472,142 577,880 -43.54%
-
Net Worth 425,213 445,043 444,311 418,314 451,929 463,848 444,442 -2.89%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 425,213 445,043 444,311 418,314 451,929 463,848 444,442 -2.89%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -19.79% -6.24% -3.19% -7.66% 3.90% 5.94% 4.68% -
ROE -5.63% -1.86% -1.08% -2.47% 2.67% 4.85% 3.87% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.16 18.37 20.56 19.99 43.29 49.78 61.38 -52.29%
EPS -2.37 -0.81 -0.48 -1.08 1.20 2.23 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.44 0.45 0.44 0.45 0.46 0.45 -4.48%
Adjusted Per Share Value based on latest NOSH - 1,012,413
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 19.71 17.94 19.60 18.35 41.99 48.48 58.55 -51.51%
EPS -2.31 -0.80 -0.47 -1.00 1.17 2.17 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4107 0.4298 0.4291 0.404 0.4365 0.448 0.4292 -2.88%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.23 0.17 0.17 0.205 0.25 0.21 0.205 -
P/RPS 1.14 0.93 0.83 1.03 0.58 0.42 0.33 128.00%
P/EPS -9.72 -20.77 -34.85 -18.90 20.81 9.42 11.77 -
EY -10.29 -4.81 -2.87 -5.29 4.81 10.62 8.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.39 0.38 0.47 0.56 0.46 0.46 12.61%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 27/05/22 28/02/22 16/11/21 19/08/21 -
Price 0.195 0.155 0.185 0.195 0.22 0.205 0.20 -
P/RPS 0.97 0.84 0.90 0.98 0.51 0.41 0.33 104.79%
P/EPS -8.24 -18.94 -37.93 -17.98 18.31 9.19 11.48 -
EY -12.14 -5.28 -2.64 -5.56 5.46 10.88 8.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.41 0.44 0.49 0.45 0.44 2.99%

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