[SALCON] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 41.38%
YoY- 21.25%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 37,558 15,857 125,368 65,837 43,299 21,407 194,465 -66.62%
PBT -14,161 -14,646 19,161 20,963 14,091 10,490 5,656 -
Tax 37,178 -5,619 -25,303 -18,694 -12,629 -5,175 31,251 12.28%
NP 23,017 -20,265 -6,142 2,269 1,462 5,315 36,907 -27.02%
-
NP to SH 11,231 -16,697 5,560 12,005 8,491 7,607 4,608 81.20%
-
Tax Rate - - 132.05% 89.18% 89.62% 49.33% -552.53% -
Total Cost 14,541 36,122 131,510 63,568 41,837 16,092 157,558 -79.60%
-
Net Worth 481,163 542,991 576,341 580,016 572,805 552,012 515,885 -4.54%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 13,560 - - - 19,345 -
Div Payout % - - 243.90% - - - 419.83% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 481,163 542,991 576,341 580,016 572,805 552,012 515,885 -4.54%
NOSH 677,694 678,739 678,048 674,438 673,888 673,185 644,857 3.36%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 61.28% -127.80% -4.90% 3.45% 3.38% 24.83% 18.98% -
ROE 2.33% -3.08% 0.96% 2.07% 1.48% 1.38% 0.89% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.54 2.34 18.49 9.76 6.43 3.18 30.16 -67.71%
EPS -1.85 -2.46 0.82 1.78 1.26 1.13 0.71 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 0.71 0.80 0.85 0.86 0.85 0.82 0.80 -7.65%
Adjusted Per Share Value based on latest NOSH - 675,769
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.63 1.53 12.11 6.36 4.18 2.07 18.78 -66.60%
EPS 1.08 -1.61 0.54 1.16 0.82 0.73 0.45 79.35%
DPS 0.00 0.00 1.31 0.00 0.00 0.00 1.87 -
NAPS 0.4647 0.5244 0.5566 0.5602 0.5532 0.5331 0.4982 -4.53%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.58 0.60 0.62 0.64 0.775 0.76 0.64 -
P/RPS 10.47 25.68 3.35 6.56 12.06 23.90 2.12 190.28%
P/EPS 35.00 -24.39 75.61 35.96 61.51 67.26 89.56 -46.57%
EY 2.86 -4.10 1.32 2.78 1.63 1.49 1.12 86.93%
DY 0.00 0.00 3.23 0.00 0.00 0.00 4.69 -
P/NAPS 0.82 0.75 0.73 0.74 0.91 0.93 0.80 1.66%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 29/02/16 30/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.635 0.635 0.56 0.615 0.595 0.83 0.80 -
P/RPS 11.46 27.18 3.03 6.30 9.26 26.10 2.65 165.67%
P/EPS 38.32 -25.81 68.29 34.55 47.22 73.45 111.95 -51.09%
EY 2.61 -3.87 1.46 2.89 2.12 1.36 0.89 105.01%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.75 -
P/NAPS 0.89 0.79 0.66 0.72 0.70 1.01 1.00 -7.48%

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