[SALUTE] QoQ TTM 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- -41.8%
YoY- -114.79%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 201,262 222,996 186,903 179,562 184,751 160,990 139,664 27.55%
PBT -12,320 -12,607 -18,226 -17,474 -12,294 -10,599 -8,298 30.11%
Tax 2,564 2,883 4,658 4,129 2,883 2,539 1,579 38.11%
NP -9,756 -9,724 -13,568 -13,345 -9,411 -8,060 -6,719 28.19%
-
NP to SH -9,756 -9,724 -13,568 -13,345 -9,411 -8,060 -6,719 28.19%
-
Tax Rate - - - - - - - -
Total Cost 211,018 232,720 200,471 192,907 194,162 169,050 146,383 27.58%
-
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 4,619 6,929 9,252 -
Div Payout % - - - 0.00% 0.00% 0.00% 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 -4.85% -4.36% -7.26% -7.43% -5.09% -5.01% -4.81% -
ROE -6.53% -7.41% -10.45% -9.99% -6.84% -5.71% -4.69% -
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 49.89 58.06 48.55 46.64 47.99 41.82 36.28 23.63%
EPS -2.42 -2.53 -3.52 -3.47 -2.44 -2.09 -1.75 24.09%
DPS 0.00 0.00 0.00 0.60 1.20 1.80 2.40 -
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 47.19 52.29 43.82 42.10 43.32 37.75 32.75 27.54%
EPS -2.29 -2.28 -3.18 -3.13 -2.21 -1.89 -1.58 28.04%
DPS 0.00 0.00 0.00 0.54 1.08 1.62 2.17 -
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 1.34 0.86 1.13 0.90 0.90 1.16 1.02 19.93%
P/EPS -27.70 -19.75 -15.61 -12.12 -17.59 -23.17 -21.20 19.49%
EY -3.61 -5.06 -6.41 -8.25 -5.68 -4.32 -4.72 -16.35%
DY 0.00 0.00 0.00 1.43 2.79 3.71 6.49 -
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 1.20 1.10 1.09 1.33 0.90 1.20 1.50 -13.81%
P/EPS -24.81 -25.28 -15.04 -17.89 -17.59 -23.88 -31.23 -14.21%
EY -4.03 -3.96 -6.65 -5.59 -5.68 -4.19 -3.20 16.60%
DY 0.00 0.00 0.00 0.97 2.79 3.60 4.40 -
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