[SALCON] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 36,273 47,503 42,306 47,821 32,442 21,380 19,415 10.97% YoY % -23.64% 12.28% -11.53% 47.40% 51.74% 10.12% - Horiz. % 186.83% 244.67% 217.90% 246.31% 167.10% 110.12% 100.00%
PBT 6,153 -3,853 368 -4,222 -874 -8,672 -4,238 - YoY % 259.69% -1,147.01% 108.72% -383.07% 89.92% -104.62% - Horiz. % -145.19% 90.92% -8.68% 99.62% 20.62% 204.62% 100.00%
Tax -797 216 -538 -875 -927 -966 -139 33.77% YoY % -468.98% 140.15% 38.51% 5.61% 4.04% -594.96% - Horiz. % 573.38% -155.40% 387.05% 629.50% 666.91% 694.96% 100.00%
NP 5,356 -3,637 -170 -5,097 -1,801 -9,638 -4,377 - YoY % 247.26% -2,039.41% 96.66% -183.01% 81.31% -120.20% - Horiz. % -122.37% 83.09% 3.88% 116.45% 41.15% 220.20% 100.00%
NP to SH 4,816 -2,578 -801 -6,355 -1,830 -7,672 -3,799 - YoY % 286.81% -221.85% 87.40% -247.27% 76.15% -101.95% - Horiz. % -126.77% 67.86% 21.08% 167.28% 48.17% 201.95% 100.00%
Tax Rate 12.95 % - % 146.20 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 8.86% 0.00% 100.00% - - - -
Total Cost 30,917 51,140 42,476 52,918 34,243 31,018 23,792 4.46% YoY % -39.54% 20.40% -19.73% 54.54% 10.40% 30.37% - Horiz. % 129.95% 214.95% 178.53% 222.42% 143.93% 130.37% 100.00%
Net Worth 421,535 418,314 435,695 404,615 450,662 451,360 481,863 -2.20% YoY % 0.77% -3.99% 7.68% -10.22% -0.15% -6.33% - Horiz. % 87.48% 86.81% 90.42% 83.97% 93.52% 93.67% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 421,535 418,314 435,695 404,615 450,662 451,360 481,863 -2.20% YoY % 0.77% -3.99% 7.68% -10.22% -0.15% -6.33% - Horiz. % 87.48% 86.81% 90.42% 83.97% 93.52% 93.67% 100.00%
NOSH 1,003,657 950,715 990,218 809,230 819,386 673,672 642,485 7.71% YoY % 5.57% -3.99% 22.37% -1.24% 21.63% 4.85% - Horiz. % 156.21% 147.97% 154.12% 125.95% 127.53% 104.85% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 14.77 % -7.66 % -0.40 % -10.66 % -5.55 % -45.08 % -22.54 % - YoY % 292.82% -1,815.00% 96.25% -92.07% 87.69% -100.00% - Horiz. % -65.53% 33.98% 1.77% 47.29% 24.62% 200.00% 100.00%
ROE 1.14 % -0.62 % -0.18 % -1.57 % -0.41 % -1.70 % -0.79 % - YoY % 283.87% -244.44% 88.54% -282.93% 75.88% -115.19% - Horiz. % -144.30% 78.48% 22.78% 198.73% 51.90% 215.19% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.61 5.00 4.27 5.91 3.96 3.17 3.02 3.02% YoY % -27.80% 17.10% -27.75% 49.24% 24.92% 4.97% - Horiz. % 119.54% 165.56% 141.39% 195.70% 131.13% 104.97% 100.00%
EPS 0.48 -0.27 -0.08 -0.79 -0.22 -1.14 -0.59 - YoY % 277.78% -237.50% 89.87% -259.09% 80.70% -93.22% - Horiz. % -81.36% 45.76% 13.56% 133.90% 37.29% 193.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4200 0.4400 0.4400 0.5000 0.5500 0.6700 0.7500 -9.21% YoY % -4.55% 0.00% -12.00% -9.09% -17.91% -10.67% - Horiz. % 56.00% 58.67% 58.67% 66.67% 73.33% 89.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,012,413 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.58 4.69 4.18 4.72 3.20 2.11 1.92 10.94% YoY % -23.67% 12.20% -11.44% 47.50% 51.66% 9.90% - Horiz. % 186.46% 244.27% 217.71% 245.83% 166.67% 109.90% 100.00%
EPS 0.48 -0.25 -0.08 -0.63 -0.18 -0.76 -0.38 - YoY % 292.00% -212.50% 87.30% -250.00% 76.32% -100.00% - Horiz. % -126.32% 65.79% 21.05% 165.79% 47.37% 200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4164 0.4132 0.4304 0.3997 0.4451 0.4458 0.4760 -2.20% YoY % 0.77% -4.00% 7.68% -10.20% -0.16% -6.34% - Horiz. % 87.48% 86.81% 90.42% 83.97% 93.51% 93.66% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.2200 0.2050 0.2350 0.1250 0.2750 0.4000 0.6850 -
P/RPS 6.09 4.10 5.50 2.12 6.95 12.60 22.67 -19.67% YoY % 48.54% -25.45% 159.43% -69.50% -44.84% -44.42% - Horiz. % 26.86% 18.09% 24.26% 9.35% 30.66% 55.58% 100.00%
P/EPS 45.85 -75.60 -290.51 -15.92 -123.13 -35.12 -115.85 - YoY % 160.65% 73.98% -1,724.81% 87.07% -250.60% 69.68% - Horiz. % -39.58% 65.26% 250.76% 13.74% 106.28% 30.32% 100.00%
EY 2.18 -1.32 -0.34 -6.28 -0.81 -2.85 -0.86 - YoY % 265.15% -288.24% 94.59% -675.31% 71.58% -231.40% - Horiz. % -253.49% 153.49% 39.53% 730.23% 94.19% 331.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.52 0.47 0.53 0.25 0.50 0.60 0.91 -8.90% YoY % 10.64% -11.32% 112.00% -50.00% -16.67% -34.07% - Horiz. % 57.14% 51.65% 58.24% 27.47% 54.95% 65.93% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 27/05/22 - 23/06/20 24/05/19 31/05/18 29/05/17 -
Price 0.1950 0.1950 0.2250 0.1650 0.2550 0.4100 0.6300 -
P/RPS 5.40 3.90 5.27 2.79 6.44 12.92 20.85 -20.15% YoY % 38.46% -26.00% 88.89% -56.68% -50.15% -38.03% - Horiz. % 25.90% 18.71% 25.28% 13.38% 30.89% 61.97% 100.00%
P/EPS 40.64 -71.91 -278.15 -21.01 -114.18 -36.00 -106.55 - YoY % 156.52% 74.15% -1,223.89% 81.60% -217.17% 66.21% - Horiz. % -38.14% 67.49% 261.05% 19.72% 107.16% 33.79% 100.00%
EY 2.46 -1.39 -0.36 -4.76 -0.88 -2.78 -0.94 - YoY % 276.98% -286.11% 92.44% -440.91% 68.35% -195.74% - Horiz. % -261.70% 147.87% 38.30% 506.38% 93.62% 295.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.46 0.44 0.51 0.33 0.46 0.61 0.84 -9.54% YoY % 4.55% -13.73% 54.55% -28.26% -24.59% -27.38% - Horiz. % 54.76% 52.38% 60.71% 39.29% 54.76% 72.62% 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
SB 1st Qtr 2022 amended.pdf 
