[SALCON] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -142.67%
YoY- -300.9%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 86,669 51,395 21,380 209,244 59,562 40,908 19,415 170.86%
PBT -4,728 -10,032 -8,672 -34,848 -17,239 -8,569 -4,238 7.55%
Tax -2,666 -1,973 -966 4,636 2,659 -7,110 -139 615.23%
NP -7,394 -12,005 -9,638 -30,212 -14,580 -15,679 -4,377 41.79%
-
NP to SH -5,232 -8,516 -7,672 -23,794 -9,805 -12,845 -3,799 23.76%
-
Tax Rate - - - - - - - -
Total Cost 94,063 63,400 31,018 239,456 74,142 56,587 23,792 149.82%
-
Net Worth 449,561 451,020 451,360 458,111 472,543 475,199 481,863 -4.51%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 6,736 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 449,561 451,020 451,360 458,111 472,543 475,199 481,863 -4.51%
NOSH 847,113 677,694 677,694 677,694 677,694 677,694 677,694 16.02%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -8.53% -23.36% -45.08% -14.44% -24.48% -38.33% -22.54% -
ROE -1.16% -1.89% -1.70% -5.19% -2.07% -2.70% -0.79% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.92 7.63 3.17 31.06 8.82 6.37 3.02 163.30%
EPS -0.78 -1.26 -1.14 -3.52 -1.45 -2.00 -0.59 20.43%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.67 0.68 0.70 0.74 0.75 -7.23%
Adjusted Per Share Value based on latest NOSH - 677,694
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.37 4.96 2.06 20.21 5.75 3.95 1.88 170.38%
EPS -0.51 -0.82 -0.74 -2.30 -0.95 -1.24 -0.37 23.83%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.4342 0.4356 0.4359 0.4424 0.4564 0.4589 0.4654 -4.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.25 0.41 0.40 0.44 0.405 0.56 0.685 -
P/RPS 1.94 5.37 12.60 1.42 4.59 8.79 22.67 -80.55%
P/EPS -32.06 -32.41 -35.12 -12.46 -27.88 -28.00 -115.85 -57.50%
EY -3.12 -3.09 -2.85 -8.03 -3.59 -3.57 -0.86 135.91%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.37 0.61 0.60 0.65 0.58 0.76 0.91 -45.08%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 31/05/18 27/02/18 22/11/17 29/08/17 29/05/17 -
Price 0.235 0.28 0.41 0.46 0.48 0.435 0.63 -
P/RPS 1.82 3.67 12.92 1.48 5.44 6.83 20.85 -80.29%
P/EPS -30.14 -22.13 -36.00 -13.02 -33.05 -21.75 -106.55 -56.87%
EY -3.32 -4.52 -2.78 -7.68 -3.03 -4.60 -0.94 131.74%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.61 0.68 0.69 0.59 0.84 -44.18%

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