[SALCON] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
14-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 468.05%
YoY- 117.91%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 94,538 73,696 40,422 169,761 78,668 51,191 36,214 89.48%
PBT -5,928 -2,899 -149 -26,472 -10,144 -4,368 -663 330.21%
Tax 29,212 29,086 31,159 85,070 34,675 20,506 8,404 129.29%
NP 23,284 26,187 31,010 58,598 24,531 16,138 7,741 108.23%
-
NP to SH 9,901 11,660 16,393 24,585 4,328 3,739 2,423 155.37%
-
Tax Rate - - - - - - - -
Total Cost 71,254 47,509 9,412 111,163 54,137 35,053 28,473 84.22%
-
Net Worth 485,468 498,823 505,806 544,891 0 436,977 426,658 8.98%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 19,460 - - - -
Div Payout % - - - 79.16% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 485,468 498,823 505,806 544,891 0 436,977 426,658 8.98%
NOSH 638,774 623,529 609,405 648,680 562,077 526,478 526,739 13.70%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 24.63% 35.53% 76.72% 34.52% 31.18% 31.53% 21.38% -
ROE 2.04% 2.34% 3.24% 4.51% 0.00% 0.86% 0.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.80 11.82 6.63 26.17 14.00 9.72 6.88 66.56%
EPS 1.55 1.87 2.69 3.79 0.81 0.71 0.46 124.59%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.76 0.80 0.83 0.84 0.00 0.83 0.81 -4.15%
Adjusted Per Share Value based on latest NOSH - 606,497
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.13 7.12 3.90 16.40 7.60 4.94 3.50 89.38%
EPS 0.96 1.13 1.58 2.37 0.42 0.36 0.23 159.01%
DPS 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
NAPS 0.4689 0.4818 0.4885 0.5262 0.00 0.422 0.4121 8.98%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.83 0.925 0.745 0.66 0.665 0.65 0.495 -
P/RPS 5.61 7.83 11.23 2.52 4.75 6.68 7.20 -15.31%
P/EPS 53.55 49.47 27.70 17.41 86.36 91.52 107.61 -37.17%
EY 1.87 2.02 3.61 5.74 1.16 1.09 0.93 59.24%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.09 1.16 0.90 0.79 0.00 0.78 0.61 47.20%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 27/08/14 23/05/14 14/03/14 27/11/13 30/08/13 23/05/13 -
Price 0.72 0.84 0.755 0.71 0.685 0.64 0.61 -
P/RPS 4.86 7.11 11.38 2.71 4.89 6.58 8.87 -33.01%
P/EPS 46.45 44.92 28.07 18.73 88.96 90.12 132.61 -50.27%
EY 2.15 2.23 3.56 5.34 1.12 1.11 0.75 101.66%
DY 0.00 0.00 0.00 4.23 0.00 0.00 0.00 -
P/NAPS 0.95 1.05 0.91 0.85 0.00 0.77 0.75 17.05%

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