[SALCON] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 176.61%
YoY- -22.65%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 180,426 81,046 100,553 110,437 151,509 78,016 108,612 40.13%
PBT 12,208 5,020 5,165 6,660 5,741 5,501 17,543 -21.41%
Tax -1,438 462 -1,527 -1,195 -2,775 -1,296 -2,575 -32.11%
NP 10,770 5,482 3,638 5,465 2,966 4,205 14,968 -19.65%
-
NP to SH 6,779 3,204 369 4,293 1,552 2,537 12,918 -34.86%
-
Tax Rate 11.78% -9.20% 29.56% 17.94% 48.34% 23.56% 14.68% -
Total Cost 169,656 75,564 96,915 104,972 148,543 73,811 93,644 48.45%
-
Net Worth 389,986 363,438 345,937 367,971 349,519 310,077 322,949 13.36%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,133 - - - 7,709 - - -
Div Payout % 105.24% - - - 496.78% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 389,986 363,438 345,937 367,971 349,519 310,077 322,949 13.36%
NOSH 475,593 478,208 461,250 471,758 513,999 469,814 468,043 1.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.97% 6.76% 3.62% 4.95% 1.96% 5.39% 13.78% -
ROE 1.74% 0.88% 0.11% 1.17% 0.44% 0.82% 4.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 37.94 16.95 21.80 23.41 29.48 16.61 23.21 38.64%
EPS 1.43 0.67 0.08 0.91 0.33 0.54 2.76 -35.41%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.82 0.76 0.75 0.78 0.68 0.66 0.69 12.16%
Adjusted Per Share Value based on latest NOSH - 471,758
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.43 7.83 9.71 10.67 14.63 7.53 10.49 40.15%
EPS 0.65 0.31 0.04 0.41 0.15 0.25 1.25 -35.25%
DPS 0.69 0.00 0.00 0.00 0.74 0.00 0.00 -
NAPS 0.3766 0.351 0.3341 0.3554 0.3376 0.2995 0.3119 13.35%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.51 0.42 0.56 0.63 0.69 0.71 0.65 -
P/RPS 1.34 2.48 2.57 2.69 2.34 4.28 2.80 -38.73%
P/EPS 35.78 62.69 700.00 69.23 228.52 131.48 23.55 32.05%
EY 2.79 1.60 0.14 1.44 0.44 0.76 4.25 -24.40%
DY 2.94 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.62 0.55 0.75 0.81 1.01 1.08 0.94 -24.17%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 26/05/11 28/02/11 29/11/10 19/08/10 -
Price 0.53 0.53 0.47 0.58 0.63 0.71 0.70 -
P/RPS 1.40 3.13 2.16 2.48 2.14 4.28 3.02 -40.01%
P/EPS 37.18 79.10 587.50 63.74 208.65 131.48 25.36 28.96%
EY 2.69 1.26 0.17 1.57 0.48 0.76 3.94 -22.40%
DY 2.83 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 0.65 0.70 0.63 0.74 0.93 1.08 1.01 -25.39%

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