[SALCON] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 243.72%
YoY- -53.6%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 59,531 22,538 21,892 21,407 99,927 20,842 33,274 47.21%
PBT -1,802 6,872 3,601 10,490 11,584 -3,029 -2,750 -24.49%
Tax -6,609 -6,065 -7,454 -5,175 2,039 126 -2,073 116.15%
NP -8,411 807 -3,853 5,315 13,623 -2,903 -4,823 44.73%
-
NP to SH -6,445 3,514 884 7,607 -5,293 -1,759 -4,733 22.78%
-
Tax Rate - 88.26% 207.00% 49.33% -17.60% - - -
Total Cost 67,942 21,731 25,745 16,092 86,304 23,745 38,097 46.90%
-
Net Worth 576,657 581,161 578,000 552,012 552,167 514,169 504,853 9.24%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 13,568 - - - 20,201 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 576,657 581,161 578,000 552,012 552,167 514,169 504,853 9.24%
NOSH 678,421 675,769 680,000 673,185 673,374 676,538 631,066 4.92%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -14.13% 3.58% -17.60% 24.83% 13.63% -13.93% -14.49% -
ROE -1.12% 0.60% 0.15% 1.38% -0.96% -0.34% -0.94% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.77 3.34 3.22 3.18 14.84 3.08 5.27 40.29%
EPS -0.95 0.52 0.13 1.13 -0.79 -0.26 -0.75 17.01%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.85 0.86 0.85 0.82 0.82 0.76 0.80 4.11%
Adjusted Per Share Value based on latest NOSH - 673,185
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.75 2.18 2.11 2.07 9.65 2.01 3.21 47.33%
EPS -0.62 0.34 0.09 0.73 -0.51 -0.17 -0.46 21.95%
DPS 1.31 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.5569 0.5613 0.5582 0.5331 0.5333 0.4966 0.4876 9.23%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.62 0.64 0.775 0.76 0.64 0.83 0.925 -
P/RPS 7.07 19.19 24.07 23.90 4.31 26.94 17.54 -45.34%
P/EPS -65.26 123.08 596.15 67.26 -81.42 -319.23 -123.33 -34.50%
EY -1.53 0.81 0.17 1.49 -1.23 -0.31 -0.81 52.62%
DY 3.23 0.00 0.00 0.00 4.69 0.00 0.00 -
P/NAPS 0.73 0.74 0.91 0.93 0.78 1.09 1.16 -26.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 27/08/15 28/05/15 25/02/15 20/11/14 27/08/14 -
Price 0.56 0.615 0.595 0.83 0.80 0.72 0.84 -
P/RPS 6.38 18.44 18.48 26.10 5.39 23.37 15.93 -45.57%
P/EPS -58.95 118.27 457.69 73.45 -101.78 -276.92 -112.00 -34.73%
EY -1.70 0.85 0.22 1.36 -0.98 -0.36 -0.89 53.76%
DY 3.57 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.66 0.72 0.70 1.01 0.98 0.95 1.05 -26.55%

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