[SALCON] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 636.83%
YoY- 304.28%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 290,262 117,622 202,954 606,236 144,688 181,102 102,790 18.86%
PBT 18,426 -6,908 -5,798 39,358 -5,810 -14,076 -20,064 -
Tax -604 -826 -674 -11,002 -2,474 -2,006 -3,946 -26.84%
NP 17,822 -7,734 -6,472 28,356 -8,284 -16,082 -24,010 -
-
NP to SH 17,142 -3,238 -4,816 17,200 -8,420 -12,036 -17,032 -
-
Tax Rate 3.28% - - 27.95% - - - -
Total Cost 272,440 125,356 209,426 577,880 152,972 197,184 126,800 13.58%
-
Net Worth 394,715 425,202 444,311 444,442 404,830 441,930 451,020 -2.19%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 394,715 425,202 444,311 444,442 404,830 441,930 451,020 -2.19%
NOSH 1,012,434 1,012,413 1,012,413 1,012,413 847,113 847,113 677,694 6.91%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.14% -6.58% -3.19% 4.68% -5.73% -8.88% -23.36% -
ROE 4.34% -0.76% -1.08% 3.87% -2.08% -2.72% -3.78% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.68 11.62 20.56 61.38 18.23 22.13 15.27 11.06%
EPS 1.70 -0.32 -0.48 1.74 -1.06 -1.46 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.42 0.45 0.45 0.51 0.54 0.67 -8.61%
Adjusted Per Share Value based on latest NOSH - 1,012,413
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.03 11.36 19.60 58.55 13.97 17.49 9.93 18.86%
EPS 1.66 -0.31 -0.47 1.66 -0.81 -1.16 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3812 0.4106 0.4291 0.4292 0.391 0.4268 0.4356 -2.19%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.40 0.19 0.17 0.205 0.16 0.26 0.41 -
P/RPS 1.39 1.64 0.83 0.33 0.88 1.17 2.69 -10.41%
P/EPS 23.62 -59.41 -34.85 11.77 -15.08 -17.68 -16.20 -
EY 4.23 -1.68 -2.87 8.50 -6.63 -5.66 -6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.45 0.38 0.46 0.31 0.48 0.61 9.11%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 25/08/22 19/08/21 25/08/20 22/08/19 28/08/18 -
Price 0.365 0.21 0.185 0.20 0.21 0.235 0.28 -
P/RPS 1.27 1.81 0.90 0.33 1.15 1.06 1.83 -5.90%
P/EPS 21.55 -65.66 -37.93 11.48 -19.80 -15.98 -11.07 -
EY 4.64 -1.52 -2.64 8.71 -5.05 -6.26 -9.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.50 0.41 0.44 0.41 0.44 0.42 14.35%

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