[SALCON] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -19.07%
YoY- 576.56%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 99,927 20,842 33,274 40,422 91,093 27,477 14,977 253.18%
PBT 11,584 -3,029 -2,750 -149 -16,117 -5,776 -3,705 -
Tax 2,039 126 -2,073 31,159 50,184 14,169 12,102 -69.39%
NP 13,623 -2,903 -4,823 31,010 34,067 8,393 8,397 37.94%
-
NP to SH -5,293 -1,759 -4,733 16,393 20,257 590 1,316 -
-
Tax Rate -17.60% - - - - - - -
Total Cost 86,304 23,745 38,097 9,412 57,026 19,084 6,580 453.56%
-
Net Worth 552,167 514,169 504,853 505,806 509,457 0 436,579 16.90%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 20,201 - - - 18,194 - - -
Div Payout % 0.00% - - - 89.82% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 552,167 514,169 504,853 505,806 509,457 0 436,579 16.90%
NOSH 673,374 676,538 631,066 609,405 606,497 589,999 526,000 17.84%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.63% -13.93% -14.49% 76.72% 37.40% 30.55% 56.07% -
ROE -0.96% -0.34% -0.94% 3.24% 3.98% 0.00% 0.30% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.84 3.08 5.27 6.63 15.02 4.66 2.85 199.51%
EPS -0.79 -0.26 -0.75 2.69 3.34 0.11 0.25 -
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.82 0.76 0.80 0.83 0.84 0.00 0.83 -0.80%
Adjusted Per Share Value based on latest NOSH - 609,405
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.65 2.01 3.21 3.90 8.80 2.65 1.45 252.59%
EPS -0.51 -0.17 -0.46 1.58 1.96 0.06 0.13 -
DPS 1.95 0.00 0.00 0.00 1.76 0.00 0.00 -
NAPS 0.5333 0.4966 0.4876 0.4885 0.492 0.00 0.4216 16.91%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.64 0.83 0.925 0.745 0.66 0.665 0.65 -
P/RPS 4.31 26.94 17.54 11.23 4.39 14.28 22.83 -66.99%
P/EPS -81.42 -319.23 -123.33 27.70 19.76 665.00 259.80 -
EY -1.23 -0.31 -0.81 3.61 5.06 0.15 0.38 -
DY 4.69 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.78 1.09 1.16 0.90 0.79 0.00 0.78 0.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 27/08/14 23/05/14 14/03/14 27/11/13 30/08/13 -
Price 0.80 0.72 0.84 0.755 0.71 0.685 0.64 -
P/RPS 5.39 23.37 15.93 11.38 4.73 14.71 22.48 -61.30%
P/EPS -101.78 -276.92 -112.00 28.07 21.26 685.00 255.81 -
EY -0.98 -0.36 -0.89 3.56 4.70 0.15 0.39 -
DY 3.75 0.00 0.00 0.00 4.23 0.00 0.00 -
P/NAPS 0.98 0.95 1.05 0.91 0.85 0.00 0.77 17.39%

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