[SALCON] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 66.53%
YoY- -86.95%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,977 36,214 61,445 84,163 69,724 78,941 180,426 -80.99%
PBT -3,705 -663 2,040 5,848 6,391 6,832 12,208 -
Tax 12,102 8,404 14,294 -1,091 -1,730 -1,122 -1,438 -
NP 8,397 7,741 16,334 4,757 4,661 5,710 10,770 -15.30%
-
NP to SH 1,316 2,423 8,106 418 251 2,507 6,779 -66.50%
-
Tax Rate - - -700.69% 18.66% 27.07% 16.42% 11.78% -
Total Cost 6,580 28,473 45,111 79,406 65,063 73,231 169,656 -88.56%
-
Net Worth 436,579 426,658 544,478 397,100 401,599 376,049 389,986 7.82%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,805 - - - 7,133 -
Div Payout % - - 83.96% - - - 105.24% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 436,579 426,658 544,478 397,100 401,599 376,049 389,986 7.82%
NOSH 526,000 526,739 680,598 522,500 501,999 482,115 475,593 6.95%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 56.07% 21.38% 26.58% 5.65% 6.68% 7.23% 5.97% -
ROE 0.30% 0.57% 1.49% 0.11% 0.06% 0.67% 1.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.85 6.88 9.03 16.11 13.89 16.37 37.94 -82.22%
EPS 0.25 0.46 1.56 0.08 0.05 0.52 1.43 -68.76%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.83 0.81 0.80 0.76 0.80 0.78 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 522,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.45 3.50 5.93 8.13 6.73 7.62 17.43 -80.97%
EPS 0.13 0.23 0.78 0.04 0.02 0.24 0.65 -65.83%
DPS 0.00 0.00 0.66 0.00 0.00 0.00 0.69 -
NAPS 0.4216 0.4121 0.5258 0.3835 0.3879 0.3632 0.3766 7.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.495 0.43 0.44 0.49 0.53 0.51 -
P/RPS 22.83 7.20 4.76 2.73 3.53 3.24 1.34 563.26%
P/EPS 259.80 107.61 36.10 550.00 980.00 101.92 35.78 275.42%
EY 0.38 0.93 2.77 0.18 0.10 0.98 2.79 -73.56%
DY 0.00 0.00 2.33 0.00 0.00 0.00 2.94 -
P/NAPS 0.78 0.61 0.54 0.58 0.61 0.68 0.62 16.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 23/05/13 27/02/13 26/11/12 16/08/12 22/05/12 29/02/12 -
Price 0.64 0.61 0.405 0.44 0.47 0.50 0.53 -
P/RPS 22.48 8.87 4.49 2.73 3.38 3.05 1.40 537.54%
P/EPS 255.81 132.61 34.00 550.00 940.00 96.15 37.18 262.17%
EY 0.39 0.75 2.94 0.18 0.11 1.04 2.69 -72.43%
DY 0.00 0.00 2.47 0.00 0.00 0.00 2.83 -
P/NAPS 0.77 0.75 0.51 0.58 0.59 0.64 0.65 11.96%

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