[SALCON] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -70.11%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 91,093 27,477 14,977 36,214 61,445 84,163 69,724 19.45%
PBT -16,117 -5,776 -3,705 -663 2,040 5,848 6,391 -
Tax 50,184 14,169 12,102 8,404 14,294 -1,091 -1,730 -
NP 34,067 8,393 8,397 7,741 16,334 4,757 4,661 275.25%
-
NP to SH 20,257 590 1,316 2,423 8,106 418 251 1752.65%
-
Tax Rate - - - - -700.69% 18.66% 27.07% -
Total Cost 57,026 19,084 6,580 28,473 45,111 79,406 65,063 -8.39%
-
Net Worth 509,457 0 436,579 426,658 544,478 397,100 401,599 17.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,194 - - - 6,805 - - -
Div Payout % 89.82% - - - 83.96% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 509,457 0 436,579 426,658 544,478 397,100 401,599 17.13%
NOSH 606,497 589,999 526,000 526,739 680,598 522,500 501,999 13.39%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.40% 30.55% 56.07% 21.38% 26.58% 5.65% 6.68% -
ROE 3.98% 0.00% 0.30% 0.57% 1.49% 0.11% 0.06% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.02 4.66 2.85 6.88 9.03 16.11 13.89 5.33%
EPS 3.34 0.11 0.25 0.46 1.56 0.08 0.05 1533.78%
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.84 0.00 0.83 0.81 0.80 0.76 0.80 3.29%
Adjusted Per Share Value based on latest NOSH - 526,739
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.80 2.65 1.45 3.50 5.93 8.13 6.73 19.51%
EPS 1.96 0.06 0.13 0.23 0.78 0.04 0.02 2007.93%
DPS 1.76 0.00 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.492 0.00 0.4216 0.4121 0.5258 0.3835 0.3879 17.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.66 0.665 0.65 0.495 0.43 0.44 0.49 -
P/RPS 4.39 14.28 22.83 7.20 4.76 2.73 3.53 15.59%
P/EPS 19.76 665.00 259.80 107.61 36.10 550.00 980.00 -92.53%
EY 5.06 0.15 0.38 0.93 2.77 0.18 0.10 1258.30%
DY 4.55 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.79 0.00 0.78 0.61 0.54 0.58 0.61 18.75%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 14/03/14 27/11/13 30/08/13 23/05/13 27/02/13 26/11/12 16/08/12 -
Price 0.71 0.685 0.64 0.61 0.405 0.44 0.47 -
P/RPS 4.73 14.71 22.48 8.87 4.49 2.73 3.38 25.03%
P/EPS 21.26 685.00 255.81 132.61 34.00 550.00 940.00 -91.94%
EY 4.70 0.15 0.39 0.75 2.94 0.18 0.11 1113.85%
DY 4.23 0.00 0.00 0.00 2.47 0.00 0.00 -
P/NAPS 0.85 0.00 0.77 0.75 0.51 0.58 0.59 27.47%

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