[SALCON] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 297.51%
YoY- 299.77%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 21,701 15,857 59,531 22,538 21,892 21,407 99,927 -63.90%
PBT 485 -14,646 -1,802 6,872 3,601 10,490 11,584 -87.96%
Tax 42,797 -5,619 -6,609 -6,065 -7,454 -5,175 2,039 662.31%
NP 43,282 -20,265 -8,411 807 -3,853 5,315 13,623 116.26%
-
NP to SH 27,928 -16,697 -6,445 3,514 884 7,607 -5,293 -
-
Tax Rate -8,824.12% - - 88.26% 207.00% 49.33% -17.60% -
Total Cost -21,581 36,122 67,942 21,731 25,745 16,092 86,304 -
-
Net Worth 481,163 542,991 576,657 581,161 578,000 552,012 552,167 -8.77%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 13,568 - - - 20,201 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 481,163 542,991 576,657 581,161 578,000 552,012 552,167 -8.77%
NOSH 677,694 678,739 678,421 675,769 680,000 673,185 673,374 0.42%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 199.45% -127.80% -14.13% 3.58% -17.60% 24.83% 13.63% -
ROE 5.80% -3.08% -1.12% 0.60% 0.15% 1.38% -0.96% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.20 2.34 8.77 3.34 3.22 3.18 14.84 -64.07%
EPS 0.33 -2.46 -0.95 0.52 0.13 1.13 -0.79 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 0.71 0.80 0.85 0.86 0.85 0.82 0.82 -9.16%
Adjusted Per Share Value based on latest NOSH - 675,769
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.10 1.53 5.75 2.18 2.11 2.07 9.65 -63.85%
EPS 2.70 -1.61 -0.62 0.34 0.09 0.73 -0.51 -
DPS 0.00 0.00 1.31 0.00 0.00 0.00 1.95 -
NAPS 0.4647 0.5244 0.5569 0.5613 0.5582 0.5331 0.5333 -8.77%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.58 0.60 0.62 0.64 0.775 0.76 0.64 -
P/RPS 18.11 25.68 7.07 19.19 24.07 23.90 4.31 160.61%
P/EPS 14.07 -24.39 -65.26 123.08 596.15 67.26 -81.42 -
EY 7.11 -4.10 -1.53 0.81 0.17 1.49 -1.23 -
DY 0.00 0.00 3.23 0.00 0.00 0.00 4.69 -
P/NAPS 0.82 0.75 0.73 0.74 0.91 0.93 0.78 3.39%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 29/02/16 30/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.635 0.635 0.56 0.615 0.595 0.83 0.80 -
P/RPS 19.83 27.18 6.38 18.44 18.48 26.10 5.39 138.50%
P/EPS 15.41 -25.81 -58.95 118.27 457.69 73.45 -101.78 -
EY 6.49 -3.87 -1.70 0.85 0.22 1.36 -0.98 -
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.75 -
P/NAPS 0.89 0.79 0.66 0.72 0.70 1.01 0.98 -6.22%

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