[SALCON] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -400.31%
YoY- -319.5%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 98,974 60,507 37,558 15,857 125,368 65,837 43,299 73.09%
PBT -11,687 -13,884 -14,161 -14,646 19,161 20,963 14,091 -
Tax 33,045 35,381 37,178 -5,619 -25,303 -18,694 -12,629 -
NP 21,358 21,497 23,017 -20,265 -6,142 2,269 1,462 492.76%
-
NP to SH 11,844 10,476 11,231 -16,697 5,560 12,005 8,491 24.71%
-
Tax Rate - - - - 132.05% 89.18% 89.62% -
Total Cost 77,616 39,010 14,541 36,122 131,510 63,568 41,837 50.70%
-
Net Worth 508,270 481,162 481,163 542,991 576,341 580,016 572,805 -7.62%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 13,560 - - -
Div Payout % - - - - 243.90% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 508,270 481,162 481,163 542,991 576,341 580,016 572,805 -7.62%
NOSH 677,694 677,694 677,694 678,739 678,048 674,438 673,888 0.37%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 21.58% 35.53% 61.28% -127.80% -4.90% 3.45% 3.38% -
ROE 2.33% 2.18% 2.33% -3.08% 0.96% 2.07% 1.48% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 14.60 8.93 5.54 2.34 18.49 9.76 6.43 72.32%
EPS 1.81 1.55 -1.85 -2.46 0.82 1.78 1.26 27.17%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.75 0.71 0.71 0.80 0.85 0.86 0.85 -7.97%
Adjusted Per Share Value based on latest NOSH - 678,739
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.56 5.84 3.63 1.53 12.11 6.36 4.18 73.15%
EPS 1.14 1.01 1.08 -1.61 0.54 1.16 0.82 24.44%
DPS 0.00 0.00 0.00 0.00 1.31 0.00 0.00 -
NAPS 0.4909 0.4647 0.4647 0.5244 0.5566 0.5602 0.5532 -7.62%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.555 0.58 0.58 0.60 0.62 0.64 0.775 -
P/RPS 3.80 6.50 10.47 25.68 3.35 6.56 12.06 -53.53%
P/EPS 31.76 37.52 35.00 -24.39 75.61 35.96 61.51 -35.50%
EY 3.15 2.67 2.86 -4.10 1.32 2.78 1.63 54.83%
DY 0.00 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.74 0.82 0.82 0.75 0.73 0.74 0.91 -12.82%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 25/08/16 26/05/16 29/02/16 30/11/15 27/08/15 -
Price 0.605 0.575 0.635 0.635 0.56 0.615 0.595 -
P/RPS 4.14 6.44 11.46 27.18 3.03 6.30 9.26 -41.38%
P/EPS 34.62 37.20 38.32 -25.81 68.29 34.55 47.22 -18.61%
EY 2.89 2.69 2.61 -3.87 1.46 2.89 2.12 22.82%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.81 0.81 0.89 0.79 0.66 0.72 0.70 10.17%

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