[SALCON] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -55.17%
YoY- 41.15%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 33,274 40,422 91,093 27,477 14,977 36,214 61,445 -33.63%
PBT -2,750 -149 -16,117 -5,776 -3,705 -663 2,040 -
Tax -2,073 31,159 50,184 14,169 12,102 8,404 14,294 -
NP -4,823 31,010 34,067 8,393 8,397 7,741 16,334 -
-
NP to SH -4,733 16,393 20,257 590 1,316 2,423 8,106 -
-
Tax Rate - - - - - - -700.69% -
Total Cost 38,097 9,412 57,026 19,084 6,580 28,473 45,111 -10.68%
-
Net Worth 504,853 505,806 509,457 0 436,579 426,658 544,478 -4.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 18,194 - - - 6,805 -
Div Payout % - - 89.82% - - - 83.96% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 504,853 505,806 509,457 0 436,579 426,658 544,478 -4.92%
NOSH 631,066 609,405 606,497 589,999 526,000 526,739 680,598 -4.92%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -14.49% 76.72% 37.40% 30.55% 56.07% 21.38% 26.58% -
ROE -0.94% 3.24% 3.98% 0.00% 0.30% 0.57% 1.49% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.27 6.63 15.02 4.66 2.85 6.88 9.03 -30.23%
EPS -0.75 2.69 3.34 0.11 0.25 0.46 1.56 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.00 -
NAPS 0.80 0.83 0.84 0.00 0.83 0.81 0.80 0.00%
Adjusted Per Share Value based on latest NOSH - 589,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.21 3.90 8.80 2.65 1.45 3.50 5.93 -33.65%
EPS -0.46 1.58 1.96 0.06 0.13 0.23 0.78 -
DPS 0.00 0.00 1.76 0.00 0.00 0.00 0.66 -
NAPS 0.4876 0.4885 0.492 0.00 0.4216 0.4121 0.5258 -4.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.925 0.745 0.66 0.665 0.65 0.495 0.43 -
P/RPS 17.54 11.23 4.39 14.28 22.83 7.20 4.76 139.14%
P/EPS -123.33 27.70 19.76 665.00 259.80 107.61 36.10 -
EY -0.81 3.61 5.06 0.15 0.38 0.93 2.77 -
DY 0.00 0.00 4.55 0.00 0.00 0.00 2.33 -
P/NAPS 1.16 0.90 0.79 0.00 0.78 0.61 0.54 66.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 23/05/14 14/03/14 27/11/13 30/08/13 23/05/13 27/02/13 -
Price 0.84 0.755 0.71 0.685 0.64 0.61 0.405 -
P/RPS 15.93 11.38 4.73 14.71 22.48 8.87 4.49 133.15%
P/EPS -112.00 28.07 21.26 685.00 255.81 132.61 34.00 -
EY -0.89 3.56 4.70 0.15 0.39 0.75 2.94 -
DY 0.00 0.00 4.23 0.00 0.00 0.00 2.47 -
P/NAPS 1.05 0.91 0.85 0.00 0.77 0.75 0.51 62.05%

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