[SALCON] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 64,778 37,880 53,974 47,503 58,298 73,366 260,812 -60.39% QoQ % 71.01% -29.82% 13.62% -18.52% -20.54% -71.87% - Horiz. % 24.84% 14.52% 20.69% 18.21% 22.35% 28.13% 100.00%
PBT -42,702 -5,151 954 -3,853 -2,360 10,337 19,311 - QoQ % -729.00% -639.94% 124.76% -63.26% -122.83% -46.47% - Horiz. % -221.13% -26.67% 4.94% -19.95% -12.22% 53.53% 100.00%
Tax 11,009 -311 -553 216 -3,062 -2,138 -4,963 - QoQ % 3,639.87% 43.76% -356.02% 107.05% -43.22% 56.92% - Horiz. % -221.82% 6.27% 11.14% -4.35% 61.70% 43.08% 100.00%
NP -31,693 -5,462 401 -3,637 -5,422 8,199 14,348 - QoQ % -480.25% -1,462.09% 111.03% 32.92% -166.13% -42.86% - Horiz. % -220.89% -38.07% 2.79% -25.35% -37.79% 57.14% 100.00%
NP to SH -17,751 -3,800 170 -2,578 -4,800 8,265 9,401 - QoQ % -367.13% -2,335.29% 106.59% 46.29% -158.08% -12.08% - Horiz. % -188.82% -40.42% 1.81% -27.42% -51.06% 87.92% 100.00%
Tax Rate - % - % 57.97 % - % - % 20.68 % 25.70 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -19.53% - Horiz. % 0.00% 0.00% 225.56% 0.00% 0.00% 80.47% 100.00%
Total Cost 96,471 43,342 53,573 51,140 63,720 65,167 246,464 -46.40% QoQ % 122.58% -19.10% 4.76% -19.74% -2.22% -73.56% - Horiz. % 39.14% 17.59% 21.74% 20.75% 25.85% 26.44% 100.00%
Net Worth 425,213 445,043 444,311 418,314 451,929 463,848 444,442 -2.90% QoQ % -4.46% 0.16% 6.21% -7.44% -2.57% 4.37% - Horiz. % 95.67% 100.14% 99.97% 94.12% 101.68% 104.37% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 425,213 445,043 444,311 418,314 451,929 463,848 444,442 -2.90% QoQ % -4.46% 0.16% 6.21% -7.44% -2.57% 4.37% - Horiz. % 95.67% 100.14% 99.97% 94.12% 101.68% 104.37% 100.00%
NOSH 1,012,413 1,011,463 987,358 950,715 1,004,287 1,008,367 987,651 1.66% QoQ % 0.09% 2.44% 3.85% -5.33% -0.40% 2.10% - Horiz. % 102.51% 102.41% 99.97% 96.26% 101.68% 102.10% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -48.93 % -14.42 % 0.74 % -7.66 % -9.30 % 11.18 % 5.50 % - QoQ % -239.32% -2,048.65% 109.66% 17.63% -183.18% 103.27% - Horiz. % -889.64% -262.18% 13.45% -139.27% -169.09% 203.27% 100.00%
ROE -4.17 % -0.85 % 0.04 % -0.62 % -1.06 % 1.78 % 2.12 % - QoQ % -390.59% -2,225.00% 106.45% 41.51% -159.55% -16.04% - Horiz. % -196.70% -40.09% 1.89% -29.25% -50.00% 83.96% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.40 3.75 5.47 5.00 5.80 7.28 26.41 -61.03% QoQ % 70.67% -31.44% 9.40% -13.79% -20.33% -72.43% - Horiz. % 24.23% 14.20% 20.71% 18.93% 21.96% 27.57% 100.00%
EPS -1.76 -0.38 0.02 -0.27 -0.48 0.82 0.95 - QoQ % -363.16% -2,000.00% 107.41% 43.75% -158.54% -13.68% - Horiz. % -185.26% -40.00% 2.11% -28.42% -50.53% 86.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4200 0.4400 0.4500 0.4400 0.4500 0.4600 0.4500 -4.48% QoQ % -4.55% -2.22% 2.27% -2.22% -2.17% 2.22% - Horiz. % 93.33% 97.78% 100.00% 97.78% 100.00% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,012,413 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.40 3.74 5.33 4.69 5.76 7.25 25.76 -60.38% QoQ % 71.12% -29.83% 13.65% -18.58% -20.55% -71.86% - Horiz. % 24.84% 14.52% 20.69% 18.21% 22.36% 28.14% 100.00%
EPS -1.76 -0.38 0.02 -0.25 -0.47 0.82 0.93 - QoQ % -363.16% -2,000.00% 108.00% 46.81% -157.32% -11.83% - Horiz. % -189.25% -40.86% 2.15% -26.88% -50.54% 88.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4200 0.4396 0.4389 0.4132 0.4464 0.4582 0.4390 -2.90% QoQ % -4.46% 0.16% 6.22% -7.44% -2.58% 4.37% - Horiz. % 95.67% 100.14% 99.98% 94.12% 101.69% 104.37% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.2300 0.1700 0.1700 0.2050 0.2500 0.2100 0.2050 -
P/RPS 3.59 4.54 3.11 4.10 4.31 2.89 0.78 175.93% QoQ % -20.93% 45.98% -24.15% -4.87% 49.13% 270.51% - Horiz. % 460.26% 582.05% 398.72% 525.64% 552.56% 370.51% 100.00%
P/EPS -13.12 -45.25 987.36 -75.60 -52.31 25.62 21.54 - QoQ % 71.01% -104.58% 1,406.03% -44.52% -304.18% 18.94% - Horiz. % -60.91% -210.07% 4,583.84% -350.97% -242.85% 118.94% 100.00%
EY -7.62 -2.21 0.10 -1.32 -1.91 3.90 4.64 - QoQ % -244.80% -2,310.00% 107.58% 30.89% -148.97% -15.95% - Horiz. % -164.22% -47.63% 2.16% -28.45% -41.16% 84.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.55 0.39 0.38 0.47 0.56 0.46 0.46 12.61% QoQ % 41.03% 2.63% -19.15% -16.07% 21.74% 0.00% - Horiz. % 119.57% 84.78% 82.61% 102.17% 121.74% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 27/05/22 28/02/22 16/11/21 19/08/21 -
Price 0.1950 0.1550 0.1850 0.1950 0.2200 0.2050 0.2000 -
P/RPS 3.05 4.14 3.38 3.90 3.79 2.82 0.76 151.90% QoQ % -26.33% 22.49% -13.33% 2.90% 34.40% 271.05% - Horiz. % 401.32% 544.74% 444.74% 513.16% 498.68% 371.05% 100.00%
P/EPS -11.12 -41.26 1,074.48 -71.91 -46.03 25.01 21.01 - QoQ % 73.05% -103.84% 1,594.20% -56.22% -284.05% 19.04% - Horiz. % -52.93% -196.38% 5,114.14% -342.27% -219.09% 119.04% 100.00%
EY -8.99 -2.42 0.09 -1.39 -2.17 4.00 4.76 - QoQ % -271.49% -2,788.89% 106.47% 35.94% -154.25% -15.97% - Horiz. % -188.87% -50.84% 1.89% -29.20% -45.59% 84.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.46 0.35 0.41 0.44 0.49 0.45 0.44 3.00% QoQ % 31.43% -14.63% -6.82% -10.20% 8.89% 2.27% - Horiz. % 104.55% 79.55% 93.18% 100.00% 111.36% 102.27% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment