[SALCON] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 489.1%
YoY- 8.03%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 73,366 60,222 41,693 35,274 18,654 22,949 22,538 21.71%
PBT 10,337 -5,237 -4,639 5,304 -8,670 277 6,872 7.03%
Tax -2,138 2,205 -326 -693 9,769 -1,797 -6,065 -15.93%
NP 8,199 -3,032 -4,965 4,611 1,099 -1,520 807 47.11%
-
NP to SH 8,265 -2,028 -4,813 3,284 3,040 -755 3,514 15.30%
-
Tax Rate 20.68% - - 13.07% - 648.74% 88.26% -
Total Cost 65,167 63,254 46,658 30,663 17,555 24,469 21,731 20.06%
-
Net Worth 463,848 418,255 428,465 449,561 472,543 481,162 581,161 -3.68%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 463,848 418,255 428,465 449,561 472,543 481,162 581,161 -3.68%
NOSH 1,012,413 847,113 847,113 847,113 677,694 677,694 675,769 6.96%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.18% -5.03% -11.91% 13.07% 5.89% -6.62% 3.58% -
ROE 1.78% -0.48% -1.12% 0.73% 0.64% -0.16% 0.60% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.28 7.34 4.96 5.26 2.76 3.39 3.34 13.85%
EPS 0.82 -0.25 -0.57 0.49 0.45 -0.11 0.52 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.51 0.51 0.67 0.70 0.71 0.86 -9.89%
Adjusted Per Share Value based on latest NOSH - 847,113
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.09 5.82 4.03 3.41 1.80 2.22 2.18 21.69%
EPS 0.80 -0.20 -0.46 0.32 0.29 -0.07 0.34 15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.448 0.4039 0.4138 0.4342 0.4564 0.4647 0.5613 -3.68%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.21 0.18 0.23 0.25 0.405 0.58 0.64 -
P/RPS 2.89 2.45 4.63 4.76 14.66 17.13 19.19 -27.03%
P/EPS 25.62 -72.79 -40.15 51.08 89.93 -520.61 123.08 -22.99%
EY 3.90 -1.37 -2.49 1.96 1.11 -0.19 0.81 29.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.45 0.37 0.58 0.82 0.74 -7.61%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 16/11/21 23/11/20 18/11/19 29/11/18 22/11/17 22/11/16 30/11/15 -
Price 0.205 0.29 0.225 0.235 0.48 0.575 0.615 -
P/RPS 2.82 3.95 4.53 4.47 17.37 16.98 18.44 -26.85%
P/EPS 25.01 -117.27 -39.27 48.02 106.59 -516.12 118.27 -22.79%
EY 4.00 -0.85 -2.55 2.08 0.94 -0.19 0.85 29.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.44 0.35 0.69 0.81 0.72 -7.52%

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