[SALCON] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 65.08%
YoY- -53.6%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 125,368 65,837 43,299 21,407 194,465 94,538 73,696 42.36%
PBT 19,161 20,963 14,091 10,490 5,656 -5,928 -2,899 -
Tax -25,303 -18,694 -12,629 -5,175 31,251 29,212 29,086 -
NP -6,142 2,269 1,462 5,315 36,907 23,284 26,187 -
-
NP to SH 5,560 12,005 8,491 7,607 4,608 9,901 11,660 -38.88%
-
Tax Rate 132.05% 89.18% 89.62% 49.33% -552.53% - - -
Total Cost 131,510 63,568 41,837 16,092 157,558 71,254 47,509 96.78%
-
Net Worth 576,341 580,016 572,805 552,012 515,885 485,468 498,823 10.07%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 13,560 - - - 19,345 - - -
Div Payout % 243.90% - - - 419.83% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 576,341 580,016 572,805 552,012 515,885 485,468 498,823 10.07%
NOSH 678,048 674,438 673,888 673,185 644,857 638,774 623,529 5.73%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -4.90% 3.45% 3.38% 24.83% 18.98% 24.63% 35.53% -
ROE 0.96% 2.07% 1.48% 1.38% 0.89% 2.04% 2.34% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.49 9.76 6.43 3.18 30.16 14.80 11.82 34.64%
EPS 0.82 1.78 1.26 1.13 0.71 1.55 1.87 -42.19%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.85 0.86 0.85 0.82 0.80 0.76 0.80 4.11%
Adjusted Per Share Value based on latest NOSH - 673,185
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.11 6.36 4.18 2.07 18.78 9.13 7.12 42.34%
EPS 0.54 1.16 0.82 0.73 0.45 0.96 1.13 -38.79%
DPS 1.31 0.00 0.00 0.00 1.87 0.00 0.00 -
NAPS 0.5566 0.5602 0.5532 0.5331 0.4982 0.4689 0.4818 10.07%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.62 0.64 0.775 0.76 0.64 0.83 0.925 -
P/RPS 3.35 6.56 12.06 23.90 2.12 5.61 7.83 -43.13%
P/EPS 75.61 35.96 61.51 67.26 89.56 53.55 49.47 32.58%
EY 1.32 2.78 1.63 1.49 1.12 1.87 2.02 -24.63%
DY 3.23 0.00 0.00 0.00 4.69 0.00 0.00 -
P/NAPS 0.73 0.74 0.91 0.93 0.80 1.09 1.16 -26.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 27/08/15 28/05/15 25/02/15 20/11/14 27/08/14 -
Price 0.56 0.615 0.595 0.83 0.80 0.72 0.84 -
P/RPS 3.03 6.30 9.26 26.10 2.65 4.86 7.11 -43.28%
P/EPS 68.29 34.55 47.22 73.45 111.95 46.45 44.92 32.11%
EY 1.46 2.89 2.12 1.36 0.89 2.15 2.23 -24.54%
DY 3.57 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.66 0.72 0.70 1.01 1.00 0.95 1.05 -26.55%

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