[SALCON] QoQ Annualized 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- -228.3%
YoY- 77.25%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 209,244 79,416 81,816 77,660 98,974 80,676 75,116 97.60%
PBT -34,848 -22,985 -17,138 -16,952 -11,687 -18,512 -28,322 14.78%
Tax 4,636 3,545 -14,220 -556 33,045 47,174 74,356 -84.19%
NP -30,212 -19,440 -31,358 -17,508 21,358 28,662 46,034 -
-
NP to SH -23,794 -13,073 -25,690 -15,196 11,844 13,968 22,462 -
-
Tax Rate - - - - - - - -
Total Cost 239,456 98,856 113,174 95,168 77,616 52,013 29,082 306.19%
-
Net Worth 458,111 472,543 475,199 481,863 508,270 481,162 481,163 -3.21%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,736 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 458,111 472,543 475,199 481,863 508,270 481,162 481,163 -3.21%
NOSH 677,694 677,694 677,694 677,694 677,694 677,694 677,694 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -14.44% -24.48% -38.33% -22.54% 21.58% 35.53% 61.28% -
ROE -5.19% -2.77% -5.41% -3.15% 2.33% 2.90% 4.67% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 31.06 11.76 12.74 12.09 14.60 11.90 11.08 98.43%
EPS -3.52 -1.93 -4.00 -2.36 1.81 2.07 -3.70 -3.26%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.74 0.75 0.75 0.71 0.71 -2.82%
Adjusted Per Share Value based on latest NOSH - 677,694
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.21 7.67 7.90 7.50 9.56 7.79 7.25 97.70%
EPS -2.30 -1.26 -2.48 -1.47 1.14 1.35 2.17 -
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4424 0.4564 0.4589 0.4654 0.4909 0.4647 0.4647 -3.21%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.44 0.405 0.56 0.685 0.555 0.58 0.58 -
P/RPS 1.42 3.44 4.40 5.67 3.80 4.87 5.23 -57.97%
P/EPS -12.46 -20.91 -14.00 -28.96 31.76 28.14 17.50 -
EY -8.03 -4.78 -7.14 -3.45 3.15 3.55 5.71 -
DY 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.76 0.91 0.74 0.82 0.82 -14.31%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 29/08/17 29/05/17 28/02/17 22/11/16 25/08/16 -
Price 0.46 0.48 0.435 0.63 0.605 0.575 0.635 -
P/RPS 1.48 4.08 3.41 5.21 4.14 4.83 5.73 -59.34%
P/EPS -13.02 -24.79 -10.87 -26.64 34.62 27.90 19.16 -
EY -7.68 -4.03 -9.20 -3.75 2.89 3.58 5.22 -
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.69 0.59 0.84 0.81 0.81 0.89 -16.38%

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