[SALCON] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 112.62%
YoY- -88.41%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON'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 73,366 260,812 42,306 61,582 60,222 24,523 47,821 32.98%
PBT 10,337 19,311 368 -487 -5,237 1,317 -4,222 -
Tax -2,138 -4,963 -538 -192 2,205 -362 -875 81.31%
NP 8,199 14,348 -170 -679 -3,032 955 -5,097 -
-
NP to SH 8,265 9,401 -801 256 -2,028 2,145 -6,355 -
-
Tax Rate 20.68% 25.70% 146.20% - - 27.49% - -
Total Cost 65,167 246,464 42,476 62,261 63,254 23,568 52,918 14.87%
-
Net Worth 463,848 444,442 435,695 414,007 418,255 404,830 404,615 9.52%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 463,848 444,442 435,695 414,007 418,255 404,830 404,615 9.52%
NOSH 1,012,413 1,012,413 1,012,413 1,012,413 847,113 847,113 847,113 12.60%
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 11.18% 5.50% -0.40% -1.10% -5.03% 3.89% -10.66% -
ROE 1.78% 2.12% -0.18% 0.06% -0.48% 0.53% -1.57% -
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 7.28 26.41 4.27 6.54 7.34 3.09 5.91 14.89%
EPS 0.82 0.95 -0.08 0.03 -0.25 0.27 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.44 0.44 0.51 0.51 0.50 -5.40%
Adjusted Per Share Value based on latest NOSH - 1,012,413
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.09 25.19 4.09 5.95 5.82 2.37 4.62 33.01%
EPS 0.80 0.91 -0.08 0.02 -0.20 0.21 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.448 0.4292 0.4208 0.3998 0.4039 0.391 0.3908 9.52%
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 0.21 0.205 0.235 0.26 0.18 0.16 0.125 -
P/RPS 2.89 0.78 5.50 3.97 2.45 5.18 2.12 22.92%
P/EPS 25.62 21.54 -290.51 955.63 -72.79 59.21 -15.92 -
EY 3.90 4.64 -0.34 0.10 -1.37 1.69 -6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.53 0.59 0.35 0.31 0.25 50.10%
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 16/11/21 19/08/21 27/05/21 23/02/21 23/11/20 25/08/20 23/06/20 -
Price 0.205 0.20 0.225 0.255 0.29 0.21 0.165 -
P/RPS 2.82 0.76 5.27 3.90 3.95 6.80 2.79 0.71%
P/EPS 25.01 21.01 -278.15 937.25 -117.27 77.71 -21.01 -
EY 4.00 4.76 -0.36 0.11 -0.85 1.29 -4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.51 0.58 0.57 0.41 0.33 22.94%

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