[SALCON] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -89.99%
YoY- -31.98%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 36,214 61,445 84,163 69,724 78,941 180,426 81,046 -41.52%
PBT -663 2,040 5,848 6,391 6,832 12,208 5,020 -
Tax 8,404 14,294 -1,091 -1,730 -1,122 -1,438 462 590.44%
NP 7,741 16,334 4,757 4,661 5,710 10,770 5,482 25.83%
-
NP to SH 2,423 8,106 418 251 2,507 6,779 3,204 -16.98%
-
Tax Rate - -700.69% 18.66% 27.07% 16.42% 11.78% -9.20% -
Total Cost 28,473 45,111 79,406 65,063 73,231 169,656 75,564 -47.80%
-
Net Worth 426,658 544,478 397,100 401,599 376,049 389,986 363,438 11.27%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 6,805 - - - 7,133 - -
Div Payout % - 83.96% - - - 105.24% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 426,658 544,478 397,100 401,599 376,049 389,986 363,438 11.27%
NOSH 526,739 680,598 522,500 501,999 482,115 475,593 478,208 6.64%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 21.38% 26.58% 5.65% 6.68% 7.23% 5.97% 6.76% -
ROE 0.57% 1.49% 0.11% 0.06% 0.67% 1.74% 0.88% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.88 9.03 16.11 13.89 16.37 37.94 16.95 -45.14%
EPS 0.46 1.56 0.08 0.05 0.52 1.43 0.67 -22.15%
DPS 0.00 1.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.81 0.80 0.76 0.80 0.78 0.82 0.76 4.33%
Adjusted Per Share Value based on latest NOSH - 501,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.50 5.93 8.13 6.73 7.62 17.43 7.83 -41.50%
EPS 0.23 0.78 0.04 0.02 0.24 0.65 0.31 -18.02%
DPS 0.00 0.66 0.00 0.00 0.00 0.69 0.00 -
NAPS 0.4121 0.5258 0.3835 0.3879 0.3632 0.3766 0.351 11.28%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.495 0.43 0.44 0.49 0.53 0.51 0.42 -
P/RPS 7.20 4.76 2.73 3.53 3.24 1.34 2.48 103.37%
P/EPS 107.61 36.10 550.00 980.00 101.92 35.78 62.69 43.31%
EY 0.93 2.77 0.18 0.10 0.98 2.79 1.60 -30.32%
DY 0.00 2.33 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.61 0.54 0.58 0.61 0.68 0.62 0.55 7.13%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 27/02/13 26/11/12 16/08/12 22/05/12 29/02/12 30/11/11 -
Price 0.61 0.405 0.44 0.47 0.50 0.53 0.53 -
P/RPS 8.87 4.49 2.73 3.38 3.05 1.40 3.13 100.12%
P/EPS 132.61 34.00 550.00 940.00 96.15 37.18 79.10 41.07%
EY 0.75 2.94 0.18 0.11 1.04 2.69 1.26 -29.21%
DY 0.00 2.47 0.00 0.00 0.00 2.83 0.00 -
P/NAPS 0.75 0.51 0.58 0.59 0.64 0.65 0.70 4.70%

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