[SALCON] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -200.91%
YoY- -126.13%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 22,538 21,892 21,407 99,927 20,842 33,274 40,422 -32.23%
PBT 6,872 3,601 10,490 11,584 -3,029 -2,750 -149 -
Tax -6,065 -7,454 -5,175 2,039 126 -2,073 31,159 -
NP 807 -3,853 5,315 13,623 -2,903 -4,823 31,010 -91.19%
-
NP to SH 3,514 884 7,607 -5,293 -1,759 -4,733 16,393 -64.14%
-
Tax Rate 88.26% 207.00% 49.33% -17.60% - - - -
Total Cost 21,731 25,745 16,092 86,304 23,745 38,097 9,412 74.59%
-
Net Worth 581,161 578,000 552,012 552,167 514,169 504,853 505,806 9.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 20,201 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 581,161 578,000 552,012 552,167 514,169 504,853 505,806 9.69%
NOSH 675,769 680,000 673,185 673,374 676,538 631,066 609,405 7.12%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.58% -17.60% 24.83% 13.63% -13.93% -14.49% 76.72% -
ROE 0.60% 0.15% 1.38% -0.96% -0.34% -0.94% 3.24% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.34 3.22 3.18 14.84 3.08 5.27 6.63 -36.66%
EPS 0.52 0.13 1.13 -0.79 -0.26 -0.75 2.69 -66.53%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.82 0.82 0.76 0.80 0.83 2.39%
Adjusted Per Share Value based on latest NOSH - 673,374
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.18 2.11 2.07 9.65 2.01 3.21 3.90 -32.11%
EPS 0.34 0.09 0.73 -0.51 -0.17 -0.46 1.58 -64.05%
DPS 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
NAPS 0.5613 0.5582 0.5331 0.5333 0.4966 0.4876 0.4885 9.69%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.64 0.775 0.76 0.64 0.83 0.925 0.745 -
P/RPS 19.19 24.07 23.90 4.31 26.94 17.54 11.23 42.88%
P/EPS 123.08 596.15 67.26 -81.42 -319.23 -123.33 27.70 170.02%
EY 0.81 0.17 1.49 -1.23 -0.31 -0.81 3.61 -63.04%
DY 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
P/NAPS 0.74 0.91 0.93 0.78 1.09 1.16 0.90 -12.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 28/05/15 25/02/15 20/11/14 27/08/14 23/05/14 -
Price 0.615 0.595 0.83 0.80 0.72 0.84 0.755 -
P/RPS 18.44 18.48 26.10 5.39 23.37 15.93 11.38 37.91%
P/EPS 118.27 457.69 73.45 -101.78 -276.92 -112.00 28.07 160.64%
EY 0.85 0.22 1.36 -0.98 -0.36 -0.89 3.56 -61.47%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 1.01 0.98 0.95 1.05 0.91 -14.44%

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