[SALCON] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -132.08%
YoY- 77.25%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 47,821 32,442 21,380 19,415 15,857 21,407 40,422 2.83%
PBT -4,222 -874 -8,672 -4,238 -14,646 10,490 -149 74.51%
Tax -875 -927 -966 -139 -5,619 -5,175 31,159 -
NP -5,097 -1,801 -9,638 -4,377 -20,265 5,315 31,010 -
-
NP to SH -6,355 -1,830 -7,672 -3,799 -16,697 7,607 16,393 -
-
Tax Rate - - - - - 49.33% - -
Total Cost 52,918 34,243 31,018 23,792 36,122 16,092 9,412 33.31%
-
Net Worth 404,615 450,662 451,360 481,863 542,991 552,012 505,806 -3.64%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 404,615 450,662 451,360 481,863 542,991 552,012 505,806 -3.64%
NOSH 847,113 847,113 677,694 677,694 678,739 673,185 609,405 5.63%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -10.66% -5.55% -45.08% -22.54% -127.80% 24.83% 76.72% -
ROE -1.57% -0.41% -1.70% -0.79% -3.08% 1.38% 3.24% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 5.91 3.96 3.17 3.02 2.34 3.18 6.63 -1.89%
EPS -0.79 -0.22 -1.14 -0.59 -2.46 1.13 2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.55 0.67 0.75 0.80 0.82 0.83 -8.09%
Adjusted Per Share Value based on latest NOSH - 677,694
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.62 3.13 2.06 1.88 1.53 2.07 3.90 2.86%
EPS -0.61 -0.18 -0.74 -0.37 -1.61 0.73 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3908 0.4352 0.4359 0.4654 0.5244 0.5331 0.4885 -3.64%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.125 0.275 0.40 0.685 0.60 0.76 0.745 -
P/RPS 2.12 6.95 12.60 22.67 25.68 23.90 11.23 -24.24%
P/EPS -15.92 -123.13 -35.12 -115.85 -24.39 67.26 27.70 -
EY -6.28 -0.81 -2.85 -0.86 -4.10 1.49 3.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.50 0.60 0.91 0.75 0.93 0.90 -19.20%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 23/06/20 24/05/19 31/05/18 29/05/17 26/05/16 28/05/15 23/05/14 -
Price 0.165 0.255 0.41 0.63 0.635 0.83 0.755 -
P/RPS 2.79 6.44 12.92 20.85 27.18 26.10 11.38 -20.87%
P/EPS -21.01 -114.18 -36.00 -106.55 -25.81 73.45 28.07 -
EY -4.76 -0.88 -2.78 -0.94 -3.87 1.36 3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.61 0.84 0.79 1.01 0.91 -15.54%

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