[SALUTE] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[SALUTE] SALUTICA BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -1.67%
YoY- -101.93%
Quarter Report
Latest QR
Upcoming QR
SALUTE's Result
SALUTE's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 189,576 201,262 222,996 186,903 179,562 184,751 160,990 11.47%
PBT -8,703 -12,320 -12,607 -18,226 -17,474 -12,294 -10,599 -12.28%
Tax 1,692 2,564 2,883 4,658 4,129 2,883 2,539 -23.64%
NP -7,011 -9,756 -9,724 -13,568 -13,345 -9,411 -8,060 -8.85%
-
NP to SH -7,011 -9,756 -9,724 -13,568 -13,345 -9,411 -8,060 -8.85%
-
Tax Rate - - - - - - - -
Total Cost 196,587 211,018 232,720 200,471 192,907 194,162 169,050 10.55%
-
Net Worth 151,782 149,301 131,205 129,818 133,630 137,518 141,252 4.89%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 2,309 4,619 6,929 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 151,782 149,301 131,205 129,818 133,630 137,518 141,252 4.89%
NOSH 426,500 426,500 384,090 388,000 388,000 388,000 388,000 6.49%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -3.70% -4.85% -4.36% -7.26% -7.43% -5.09% -5.01% -
ROE -4.62% -6.53% -7.41% -10.45% -9.99% -6.84% -5.71% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.76 49.89 58.06 48.55 46.64 47.99 41.82 4.62%
EPS -1.66 -2.42 -2.53 -3.52 -3.47 -2.44 -2.09 -14.19%
DPS 0.00 0.00 0.00 0.00 0.60 1.20 1.80 -
NAPS 0.3584 0.3701 0.3416 0.3372 0.3471 0.3572 0.3669 -1.54%
Adjusted Per Share Value based on latest NOSH - 388,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.45 47.19 52.29 43.82 42.10 43.32 37.75 11.47%
EPS -1.64 -2.29 -2.28 -3.18 -3.13 -2.21 -1.89 -9.00%
DPS 0.00 0.00 0.00 0.00 0.54 1.08 1.62 -
NAPS 0.3559 0.3501 0.3076 0.3044 0.3133 0.3224 0.3312 4.89%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.56 0.67 0.50 0.55 0.42 0.43 0.485 -
P/RPS 1.25 1.34 0.86 1.13 0.90 0.90 1.16 5.09%
P/EPS -33.83 -27.70 -19.75 -15.61 -12.12 -17.59 -23.17 28.61%
EY -2.96 -3.61 -5.06 -6.41 -8.25 -5.68 -4.32 -22.22%
DY 0.00 0.00 0.00 0.00 1.43 2.79 3.71 -
P/NAPS 1.56 1.81 1.46 1.63 1.21 1.20 1.32 11.74%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 25/11/21 23/08/21 24/05/21 23/02/21 23/11/20 24/08/20 -
Price 0.445 0.60 0.64 0.53 0.62 0.43 0.50 -
P/RPS 0.99 1.20 1.10 1.09 1.33 0.90 1.20 -12.00%
P/EPS -26.88 -24.81 -25.28 -15.04 -17.89 -17.59 -23.88 8.18%
EY -3.72 -4.03 -3.96 -6.65 -5.59 -5.68 -4.19 -7.60%
DY 0.00 0.00 0.00 0.00 0.97 2.79 3.60 -
P/NAPS 1.24 1.62 1.87 1.57 1.79 1.20 1.36 -5.95%

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