[SALCON] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 1173.66%
YoY- 304.28%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 47,503 434,782 376,484 303,118 42,306 194,148 132,566 -49.58%
PBT -3,853 27,656 30,016 19,679 368 -8,629 -8,142 -39.30%
Tax 216 -10,701 -7,639 -5,501 -538 776 968 -63.24%
NP -3,637 16,955 22,377 14,178 -170 -7,853 -7,174 -36.44%
-
NP to SH -2,578 12,065 16,865 8,600 -801 -5,982 -6,238 -44.54%
-
Tax Rate - 38.69% 25.45% 27.95% 146.20% - - -
Total Cost 51,140 417,827 354,107 288,940 42,476 202,001 139,740 -48.86%
-
Net Worth 418,314 451,929 463,848 444,442 435,695 414,007 418,255 0.00%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 418,314 451,929 463,848 444,442 435,695 414,007 418,255 0.00%
NOSH 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 1,012,413 847,113 12.63%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -7.66% 3.90% 5.94% 4.68% -0.40% -4.04% -5.41% -
ROE -0.62% 2.67% 3.64% 1.94% -0.18% -1.44% -1.49% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.00 43.29 37.34 30.69 4.27 20.63 16.16 -54.28%
EPS -0.27 1.20 1.67 0.87 -0.08 -0.70 -0.76 -49.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.45 0.46 0.45 0.44 0.44 0.51 -9.38%
Adjusted Per Share Value based on latest NOSH - 1,012,413
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.59 41.99 36.36 29.27 4.09 18.75 12.80 -49.55%
EPS -0.25 1.17 1.63 0.83 -0.08 -0.58 -0.60 -44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.404 0.4365 0.448 0.4292 0.4208 0.3998 0.4039 0.01%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.205 0.25 0.21 0.205 0.235 0.26 0.18 -
P/RPS 4.10 0.58 0.56 0.67 5.50 1.26 1.11 139.14%
P/EPS -75.60 20.81 12.56 23.54 -290.51 -40.90 -23.66 117.09%
EY -1.32 4.81 7.96 4.25 -0.34 -2.45 -4.23 -54.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.46 0.46 0.53 0.59 0.35 21.73%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 16/11/21 19/08/21 27/05/21 23/02/21 23/11/20 -
Price 0.195 0.22 0.205 0.20 0.225 0.255 0.29 -
P/RPS 3.90 0.51 0.55 0.65 5.27 1.24 1.79 68.14%
P/EPS -71.91 18.31 12.26 22.97 -278.15 -40.11 -38.13 52.70%
EY -1.39 5.46 8.16 4.35 -0.36 -2.49 -2.62 -34.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.45 0.44 0.51 0.58 0.57 -15.86%

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