[SALCON] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -43.39%
YoY- 128.77%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 86,598 85,628 194,465 126,050 147,392 161,688 169,761 -36.23%
PBT 28,182 41,960 5,656 -7,904 -5,798 -596 -26,472 -
Tax -25,258 -20,700 31,251 38,949 58,172 124,636 85,070 -
NP 2,924 21,260 36,907 31,045 52,374 124,040 58,598 -86.52%
-
NP to SH 16,982 30,428 4,608 13,201 23,320 65,572 24,585 -21.91%
-
Tax Rate 89.62% 49.33% -552.53% - - - - -
Total Cost 83,674 64,368 157,558 95,005 95,018 37,648 111,163 -17.29%
-
Net Worth 572,805 552,012 515,885 485,468 498,823 505,806 544,891 3.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 19,345 - - - 19,460 -
Div Payout % - - 419.83% - - - 79.16% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 572,805 552,012 515,885 485,468 498,823 505,806 544,891 3.39%
NOSH 673,888 673,185 644,857 638,774 623,529 609,405 648,680 2.58%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.38% 24.83% 18.98% 24.63% 35.53% 76.72% 34.52% -
ROE 2.96% 5.51% 0.89% 2.72% 4.67% 12.96% 4.51% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.85 12.72 30.16 19.73 23.64 26.53 26.17 -37.84%
EPS 2.52 4.52 0.71 2.07 3.74 10.76 3.79 -23.87%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.85 0.82 0.80 0.76 0.80 0.83 0.84 0.79%
Adjusted Per Share Value based on latest NOSH - 676,538
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.36 8.27 18.78 12.17 14.23 15.62 16.40 -36.26%
EPS 1.64 2.94 0.45 1.27 2.25 6.33 2.37 -21.81%
DPS 0.00 0.00 1.87 0.00 0.00 0.00 1.88 -
NAPS 0.5532 0.5331 0.4982 0.4689 0.4818 0.4885 0.5262 3.40%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.775 0.76 0.64 0.83 0.925 0.745 0.66 -
P/RPS 6.03 5.97 2.12 4.21 3.91 2.81 2.52 79.18%
P/EPS 30.75 16.81 89.56 40.16 24.73 6.92 17.41 46.26%
EY 3.25 5.95 1.12 2.49 4.04 14.44 5.74 -31.63%
DY 0.00 0.00 4.69 0.00 0.00 0.00 4.55 -
P/NAPS 0.91 0.93 0.80 1.09 1.16 0.90 0.79 9.91%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 20/11/14 27/08/14 23/05/14 14/03/14 -
Price 0.595 0.83 0.80 0.72 0.84 0.755 0.71 -
P/RPS 4.63 6.53 2.65 3.65 3.55 2.85 2.71 43.05%
P/EPS 23.61 18.36 111.95 34.84 22.46 7.02 18.73 16.74%
EY 4.24 5.45 0.89 2.87 4.45 14.25 5.34 -14.28%
DY 0.00 0.00 3.75 0.00 0.00 0.00 4.23 -
P/NAPS 0.70 1.01 1.00 0.95 1.05 0.91 0.85 -12.17%

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