[SALCON] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 768.29%
YoY- 26.29%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 69,724 78,941 180,426 81,046 100,553 110,437 151,509 -40.42%
PBT 6,391 6,832 12,208 5,020 5,165 6,660 5,741 7.41%
Tax -1,730 -1,122 -1,438 462 -1,527 -1,195 -2,775 -27.04%
NP 4,661 5,710 10,770 5,482 3,638 5,465 2,966 35.20%
-
NP to SH 251 2,507 6,779 3,204 369 4,293 1,552 -70.34%
-
Tax Rate 27.07% 16.42% 11.78% -9.20% 29.56% 17.94% 48.34% -
Total Cost 65,063 73,231 169,656 75,564 96,915 104,972 148,543 -42.35%
-
Net Worth 401,599 376,049 389,986 363,438 345,937 367,971 349,519 9.71%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 7,133 - - - 7,709 -
Div Payout % - - 105.24% - - - 496.78% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 401,599 376,049 389,986 363,438 345,937 367,971 349,519 9.71%
NOSH 501,999 482,115 475,593 478,208 461,250 471,758 513,999 -1.56%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.68% 7.23% 5.97% 6.76% 3.62% 4.95% 1.96% -
ROE 0.06% 0.67% 1.74% 0.88% 0.11% 1.17% 0.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.89 16.37 37.94 16.95 21.80 23.41 29.48 -39.47%
EPS 0.05 0.52 1.43 0.67 0.08 0.91 0.33 -71.61%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.80 0.78 0.82 0.76 0.75 0.78 0.68 11.45%
Adjusted Per Share Value based on latest NOSH - 478,208
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.73 7.62 17.43 7.83 9.71 10.67 14.63 -40.43%
EPS 0.02 0.24 0.65 0.31 0.04 0.41 0.15 -73.93%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.74 -
NAPS 0.3879 0.3632 0.3766 0.351 0.3341 0.3554 0.3376 9.71%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.49 0.53 0.51 0.42 0.56 0.63 0.69 -
P/RPS 3.53 3.24 1.34 2.48 2.57 2.69 2.34 31.56%
P/EPS 980.00 101.92 35.78 62.69 700.00 69.23 228.52 164.19%
EY 0.10 0.98 2.79 1.60 0.14 1.44 0.44 -62.79%
DY 0.00 0.00 2.94 0.00 0.00 0.00 2.17 -
P/NAPS 0.61 0.68 0.62 0.55 0.75 0.81 1.01 -28.57%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 29/02/12 30/11/11 25/08/11 26/05/11 28/02/11 -
Price 0.47 0.50 0.53 0.53 0.47 0.58 0.63 -
P/RPS 3.38 3.05 1.40 3.13 2.16 2.48 2.14 35.66%
P/EPS 940.00 96.15 37.18 79.10 587.50 63.74 208.65 173.02%
EY 0.11 1.04 2.69 1.26 0.17 1.57 0.48 -62.58%
DY 0.00 0.00 2.83 0.00 0.00 0.00 2.38 -
P/NAPS 0.59 0.64 0.65 0.70 0.63 0.74 0.93 -26.18%

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