[SALCON] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 44.5%
YoY- 33.7%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 606,236 144,688 181,102 102,790 81,816 75,116 86,598 38.26%
PBT 39,358 -5,810 -14,076 -20,064 -17,138 -28,322 28,182 5.71%
Tax -11,002 -2,474 -2,006 -3,946 -14,220 74,356 -25,258 -12.92%
NP 28,356 -8,284 -16,082 -24,010 -31,358 46,034 2,924 45.98%
-
NP to SH 17,200 -8,420 -12,036 -17,032 -25,690 22,462 16,982 0.21%
-
Tax Rate 27.95% - - - - - 89.62% -
Total Cost 577,880 152,972 197,184 126,800 113,174 29,082 83,674 37.95%
-
Net Worth 444,442 404,830 441,930 451,020 475,199 481,163 572,805 -4.13%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 444,442 404,830 441,930 451,020 475,199 481,163 572,805 -4.13%
NOSH 1,012,413 847,113 847,113 677,694 677,694 677,694 673,888 7.01%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.68% -5.73% -8.88% -23.36% -38.33% 61.28% 3.38% -
ROE 3.87% -2.08% -2.72% -3.78% -5.41% 4.67% 2.96% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 61.38 18.23 22.13 15.27 12.74 11.08 12.85 29.74%
EPS 1.74 -1.06 -1.46 -2.52 -4.00 -3.70 2.52 -5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.51 0.54 0.67 0.74 0.71 0.85 -10.04%
Adjusted Per Share Value based on latest NOSH - 677,694
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 58.55 13.97 17.49 9.93 7.90 7.25 8.36 38.27%
EPS 1.66 -0.81 -1.16 -1.64 -2.48 2.17 1.64 0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4292 0.391 0.4268 0.4356 0.4589 0.4647 0.5532 -4.13%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.205 0.16 0.26 0.41 0.56 0.58 0.775 -
P/RPS 0.33 0.88 1.17 2.69 4.40 5.23 6.03 -38.35%
P/EPS 11.77 -15.08 -17.68 -16.20 -14.00 17.50 30.75 -14.77%
EY 8.50 -6.63 -5.66 -6.17 -7.14 5.71 3.25 17.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.31 0.48 0.61 0.76 0.82 0.91 -10.73%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 25/08/20 22/08/19 28/08/18 29/08/17 25/08/16 27/08/15 -
Price 0.20 0.21 0.235 0.28 0.435 0.635 0.595 -
P/RPS 0.33 1.15 1.06 1.83 3.41 5.73 4.63 -35.58%
P/EPS 11.48 -19.80 -15.98 -11.07 -10.87 19.16 23.61 -11.31%
EY 8.71 -5.05 -6.26 -9.04 -9.20 5.22 4.24 12.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.44 0.42 0.59 0.89 0.70 -7.44%

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