[SALUTE] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -132.61%
YoY- -104.93%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 122,737 114,606 138,972 165,047 193,704 234,391 261,474 -39.51%
PBT -8,260 -7,147 -935 -1,184 2,778 9,566 15,097 -
Tax 2,047 1,875 385 458 -552 -2,322 -3,735 -
NP -6,213 -5,272 -550 -726 2,226 7,244 11,362 -
-
NP to SH -6,213 -5,272 -550 -726 2,226 7,244 11,362 -
-
Tax Rate - - - - 19.87% 24.27% 24.74% -
Total Cost 128,950 119,878 139,522 165,773 191,478 227,147 250,112 -35.62%
-
Net Worth 149,260 151,536 156,771 159,829 165,429 167,072 167,072 -7.22%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 9,266 9,283 9,301 9,306 9,311 9,312 9,312 -0.32%
Div Payout % 0.00% 0.00% 0.00% 0.00% 418.30% 128.55% 81.96% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 149,260 151,536 156,771 159,829 165,429 167,072 167,072 -7.22%
NOSH 388,000 388,000 388,000 388,000 388,000 388,000 388,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -5.06% -4.60% -0.40% -0.44% 1.15% 3.09% 4.35% -
ROE -4.16% -3.48% -0.35% -0.45% 1.35% 4.34% 6.80% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.88 29.77 35.89 42.63 49.94 60.41 67.39 -39.20%
EPS -1.61 -1.37 -0.14 -0.19 0.57 1.87 2.93 -
DPS 2.40 2.40 2.40 2.40 2.40 2.40 2.40 0.00%
NAPS 0.3877 0.3936 0.4049 0.4128 0.4265 0.4306 0.4306 -6.73%
Adjusted Per Share Value based on latest NOSH - 388,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.78 26.87 32.58 38.70 45.42 54.96 61.31 -39.51%
EPS -1.46 -1.24 -0.13 -0.17 0.52 1.70 2.66 -
DPS 2.17 2.18 2.18 2.18 2.18 2.18 2.18 -0.30%
NAPS 0.35 0.3553 0.3676 0.3747 0.3879 0.3917 0.3917 -7.21%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.87 0.70 0.30 0.37 0.41 0.63 0.58 -
P/RPS 2.73 2.35 0.84 0.87 0.82 1.04 0.86 115.54%
P/EPS -53.91 -51.12 -211.19 -197.33 71.44 33.74 19.81 -
EY -1.85 -1.96 -0.47 -0.51 1.40 2.96 5.05 -
DY 2.76 3.43 8.00 6.49 5.85 3.81 4.14 -23.62%
P/NAPS 2.24 1.78 0.74 0.90 0.96 1.46 1.35 40.02%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 22/11/19 20/08/19 27/05/19 25/02/19 26/11/18 28/08/18 -
Price 0.77 0.835 0.50 0.32 0.405 0.515 0.625 -
P/RPS 2.42 2.81 1.39 0.75 0.81 0.85 0.93 88.85%
P/EPS -47.71 -60.98 -351.99 -170.66 70.57 27.58 21.34 -
EY -2.10 -1.64 -0.28 -0.59 1.42 3.63 4.69 -
DY 3.12 2.87 4.80 7.50 5.93 4.66 3.84 -12.89%
P/NAPS 1.99 2.12 1.23 0.78 0.95 1.20 1.45 23.42%

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