[SALCON] QoQ Cumulative 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- -15.09%
YoY- 128.77%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 43,299 21,407 194,465 94,538 73,696 40,422 169,761 -59.88%
PBT 14,091 10,490 5,656 -5,928 -2,899 -149 -26,472 -
Tax -12,629 -5,175 31,251 29,212 29,086 31,159 85,070 -
NP 1,462 5,315 36,907 23,284 26,187 31,010 58,598 -91.51%
-
NP to SH 8,491 7,607 4,608 9,901 11,660 16,393 24,585 -50.86%
-
Tax Rate 89.62% 49.33% -552.53% - - - - -
Total Cost 41,837 16,092 157,558 71,254 47,509 9,412 111,163 -47.96%
-
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 1.48% 1.38% 0.89% 2.04% 2.34% 3.24% 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 6.43 3.18 30.16 14.80 11.82 6.63 26.17 -60.87%
EPS 1.26 1.13 0.71 1.55 1.87 2.69 3.79 -52.10%
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 4.18 2.07 18.78 9.13 7.12 3.90 16.40 -59.90%
EPS 0.82 0.73 0.45 0.96 1.13 1.58 2.37 -50.81%
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 12.06 23.90 2.12 5.61 7.83 11.23 2.52 184.80%
P/EPS 61.51 67.26 89.56 53.55 49.47 27.70 17.41 132.50%
EY 1.63 1.49 1.12 1.87 2.02 3.61 5.74 -56.89%
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 9.26 26.10 2.65 4.86 7.11 11.38 2.71 127.37%
P/EPS 47.22 73.45 111.95 46.45 44.92 28.07 18.73 85.55%
EY 2.12 1.36 0.89 2.15 2.23 3.56 5.34 -46.07%
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