[SALCON] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.16%
YoY- -59.62%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 51,191 36,214 182,146 232,828 148,665 78,941 472,462 -77.30%
PBT -4,368 -663 -1,411 19,071 13,223 6,832 29,053 -
Tax 20,506 8,404 32,873 -3,943 -2,852 -1,122 -3,698 -
NP 16,138 7,741 31,462 15,128 10,371 5,710 25,355 -26.02%
-
NP to SH 3,739 2,423 11,282 3,176 2,758 2,507 14,645 -59.78%
-
Tax Rate - - - 20.68% 21.57% 16.42% 12.73% -
Total Cost 35,053 28,473 150,684 217,700 138,294 73,231 447,107 -81.71%
-
Net Worth 436,977 426,658 408,770 383,136 401,163 376,049 389,153 8.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 5,109 - - - 7,118 -
Div Payout % - - 45.29% - - - 48.61% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 436,977 426,658 408,770 383,136 401,163 376,049 389,153 8.04%
NOSH 526,478 526,739 510,963 504,126 501,454 482,115 474,577 7.17%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 31.53% 21.38% 17.27% 6.50% 6.98% 7.23% 5.37% -
ROE 0.86% 0.57% 2.76% 0.83% 0.69% 0.67% 3.76% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.72 6.88 35.65 46.18 29.65 16.37 99.55 -78.82%
EPS 0.71 0.46 2.20 0.63 0.55 0.52 3.09 -62.51%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.83 0.81 0.80 0.76 0.80 0.78 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 522,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.94 3.50 17.59 22.49 14.36 7.62 45.63 -77.31%
EPS 0.36 0.23 1.09 0.31 0.27 0.24 1.41 -59.78%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.69 -
NAPS 0.422 0.4121 0.3948 0.37 0.3874 0.3632 0.3758 8.04%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.495 0.43 0.44 0.49 0.53 0.51 -
P/RPS 6.68 7.20 1.21 0.95 1.65 3.24 0.51 456.52%
P/EPS 91.52 107.61 19.47 69.84 89.09 101.92 16.53 213.29%
EY 1.09 0.93 5.13 1.43 1.12 0.98 6.05 -68.13%
DY 0.00 0.00 2.33 0.00 0.00 0.00 2.94 -
P/NAPS 0.78 0.61 0.54 0.58 0.61 0.68 0.62 16.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 23/05/13 27/02/13 26/11/12 16/08/12 22/05/12 29/02/12 -
Price 0.64 0.61 0.405 0.44 0.47 0.50 0.53 -
P/RPS 6.58 8.87 1.14 0.95 1.59 3.05 0.53 436.99%
P/EPS 90.12 132.61 18.34 69.84 85.45 96.15 17.17 202.32%
EY 1.11 0.75 5.45 1.43 1.17 1.04 5.82 -66.89%
DY 0.00 0.00 2.47 0.00 0.00 0.00 2.83 -
P/NAPS 0.77 0.75 0.51 0.58 0.59 0.64 0.65 11.96%

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