[SALUTE] QoQ Quarter Result on 31-Dec-2020 [#2]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -3.77%
YoY- -7152.73%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 34,377 73,428 43,648 49,809 56,111 37,335 36,307 -3.57%
PBT -4,601 2,241 -4,917 -5,043 -4,888 -3,378 -4,165 6.85%
Tax 831 -551 1,120 1,164 1,150 1,224 591 25.48%
NP -3,770 1,690 -3,797 -3,879 -3,738 -2,154 -3,574 3.62%
-
NP to SH -3,770 1,690 -3,797 -3,879 -3,738 -2,154 -3,574 3.62%
-
Tax Rate - 24.59% - - - - - -
Total Cost 38,147 71,738 47,445 53,688 59,849 39,489 39,881 -2.91%
-
Net Worth 149,301 131,205 129,818 133,630 137,518 141,252 143,408 2.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - 2,309 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 149,301 131,205 129,818 133,630 137,518 141,252 143,408 2.71%
NOSH 426,500 384,090 388,000 388,000 388,000 388,000 388,000 6.50%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -10.97% 2.30% -8.70% -7.79% -6.66% -5.77% -9.84% -
ROE -2.53% 1.29% -2.92% -2.90% -2.72% -1.52% -2.49% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.52 19.12 11.34 12.94 14.57 9.70 9.43 -6.53%
EPS -0.93 0.44 -0.99 -1.01 -0.97 -0.56 -0.93 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
NAPS 0.3701 0.3416 0.3372 0.3471 0.3572 0.3669 0.3725 -0.42%
Adjusted Per Share Value based on latest NOSH - 388,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.06 17.22 10.23 11.68 13.16 8.75 8.51 -3.55%
EPS -0.88 0.40 -0.89 -0.91 -0.88 -0.51 -0.84 3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
NAPS 0.3501 0.3076 0.3044 0.3133 0.3224 0.3312 0.3362 2.73%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.67 0.50 0.55 0.42 0.43 0.485 0.37 -
P/RPS 7.86 2.62 4.85 3.25 2.95 5.00 3.92 58.94%
P/EPS -71.69 113.64 -55.77 -41.68 -44.29 -86.69 -39.86 47.84%
EY -1.39 0.88 -1.79 -2.40 -2.26 -1.15 -2.51 -32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.62 -
P/NAPS 1.81 1.46 1.63 1.21 1.20 1.32 0.99 49.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 23/08/21 24/05/21 23/02/21 23/11/20 24/08/20 18/05/20 -
Price 0.60 0.64 0.53 0.62 0.43 0.50 0.545 -
P/RPS 7.04 3.35 4.67 4.79 2.95 5.16 5.78 14.03%
P/EPS -64.20 145.45 -53.74 -61.53 -44.29 -89.37 -58.71 6.13%
EY -1.56 0.69 -1.86 -1.63 -2.26 -1.12 -1.70 -5.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
P/NAPS 1.62 1.87 1.57 1.79 1.20 1.36 1.46 7.17%

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