[SALCON] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 141.0%
YoY- 109.01%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 132,244 90,551 32,442 130,420 86,669 51,395 21,380 236.58%
PBT -11,677 -7,038 -874 -1,422 -4,728 -10,032 -8,672 21.91%
Tax -1,329 -1,003 -927 -2,985 -2,666 -1,973 -966 23.67%
NP -13,006 -8,041 -1,801 -4,407 -7,394 -12,005 -9,638 22.09%
-
NP to SH -10,831 -6,018 -1,830 2,145 -5,232 -8,516 -7,672 25.81%
-
Tax Rate - - - - - - - -
Total Cost 145,250 98,592 34,243 134,827 94,063 63,400 31,018 179.63%
-
Net Worth 428,465 441,930 450,662 456,232 449,561 451,020 451,360 -3.40%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 428,465 441,930 450,662 456,232 449,561 451,020 451,360 -3.40%
NOSH 847,113 847,113 847,113 847,113 847,113 677,694 677,694 16.02%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -9.83% -8.88% -5.55% -3.38% -8.53% -23.36% -45.08% -
ROE -2.53% -1.36% -0.41% 0.47% -1.16% -1.89% -1.70% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.74 11.06 3.96 15.72 12.92 7.63 3.17 190.76%
EPS -1.28 -0.73 -0.22 0.26 -0.78 -1.26 -1.14 8.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.54 0.55 0.55 0.67 0.67 0.67 -16.61%
Adjusted Per Share Value based on latest NOSH - 847,113
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.77 8.75 3.13 12.60 8.37 4.96 2.06 237.08%
EPS -1.05 -0.58 -0.18 0.21 -0.51 -0.82 -0.74 26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4138 0.4268 0.4352 0.4406 0.4342 0.4356 0.4359 -3.40%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.23 0.26 0.275 0.235 0.25 0.41 0.40 -
P/RPS 1.46 2.35 6.95 1.49 1.94 5.37 12.60 -76.20%
P/EPS -17.84 -35.36 -123.13 90.88 -32.06 -32.41 -35.12 -36.30%
EY -5.61 -2.83 -0.81 1.10 -3.12 -3.09 -2.85 57.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.50 0.43 0.37 0.61 0.60 -17.43%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 22/08/19 24/05/19 28/02/19 29/11/18 28/08/18 31/05/18 -
Price 0.225 0.235 0.255 0.24 0.235 0.28 0.41 -
P/RPS 1.43 2.12 6.44 1.53 1.82 3.67 12.92 -76.91%
P/EPS -17.45 -31.96 -114.18 92.81 -30.14 -22.13 -36.00 -38.26%
EY -5.73 -3.13 -0.88 1.08 -3.32 -4.52 -2.78 61.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.46 0.44 0.35 0.42 0.61 -19.55%

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