[SALCON] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -185.47%
YoY- -221.85%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 190,540 145,092 190,012 169,224 191,284 129,768 85,520 14.27%
PBT 15,344 24,612 -15,412 1,472 -16,888 -3,496 -34,688 -
Tax -628 -3,188 864 -2,152 -3,500 -3,708 -3,864 -26.10%
NP 14,716 21,424 -14,548 -680 -20,388 -7,204 -38,552 -
-
NP to SH 17,760 19,264 -10,312 -3,204 -25,420 -7,320 -30,688 -
-
Tax Rate 4.09% 12.95% - 146.20% - - - -
Total Cost 175,824 123,668 204,560 169,904 211,672 136,972 124,072 5.97%
-
Net Worth 394,841 421,535 418,314 435,695 404,615 450,662 451,360 -2.20%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 394,841 421,535 418,314 435,695 404,615 450,662 451,360 -2.20%
NOSH 1,012,413 1,012,413 1,012,413 1,012,413 847,113 847,113 677,694 6.91%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.72% 14.77% -7.66% -0.40% -10.66% -5.55% -45.08% -
ROE 4.50% 4.57% -2.47% -0.74% -6.28% -1.62% -6.80% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 18.82 14.46 19.99 17.09 23.64 15.84 12.69 6.78%
EPS 1.76 1.92 -1.08 -0.32 -3.16 -0.88 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.42 0.44 0.44 0.50 0.55 0.67 -8.61%
Adjusted Per Share Value based on latest NOSH - 1,012,413
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 18.40 14.01 18.35 16.34 18.47 12.53 8.26 14.26%
EPS 1.72 1.86 -1.00 -0.31 -2.45 -0.71 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3813 0.4071 0.404 0.4208 0.3908 0.4352 0.4359 -2.20%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.27 0.22 0.205 0.235 0.125 0.275 0.40 -
P/RPS 1.43 1.52 1.03 1.38 0.53 1.74 3.15 -12.32%
P/EPS 15.39 11.46 -18.90 -72.63 -3.98 -30.78 -8.78 -
EY 6.50 8.72 -5.29 -1.38 -25.13 -3.25 -11.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.47 0.53 0.25 0.50 0.60 2.35%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 27/05/22 27/05/21 23/06/20 24/05/19 31/05/18 -
Price 0.29 0.195 0.195 0.225 0.165 0.255 0.41 -
P/RPS 1.54 1.35 0.98 1.32 0.70 1.61 3.23 -11.60%
P/EPS 16.53 10.16 -17.98 -69.54 -5.25 -28.54 -9.00 -
EY 6.05 9.84 -5.56 -1.44 -19.04 -3.50 -11.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.46 0.44 0.51 0.33 0.46 0.61 3.26%

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