[SALCON] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -44.19%
YoY- -27.18%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 102,790 81,816 75,116 86,598 147,392 102,382 297,330 -16.21%
PBT -20,064 -17,138 -28,322 28,182 -5,798 -8,736 26,446 -
Tax -3,946 -14,220 74,356 -25,258 58,172 41,012 -5,704 -5.95%
NP -24,010 -31,358 46,034 2,924 52,374 32,276 20,742 -
-
NP to SH -17,032 -25,690 22,462 16,982 23,320 7,478 5,516 -
-
Tax Rate - - - 89.62% - - 21.57% -
Total Cost 126,800 113,174 29,082 83,674 95,018 70,106 276,588 -12.18%
-
Net Worth 451,020 475,199 481,163 572,805 498,823 436,977 401,163 1.97%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 451,020 475,199 481,163 572,805 498,823 436,977 401,163 1.97%
NOSH 677,694 677,694 677,694 673,888 623,529 526,478 501,454 5.14%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -23.36% -38.33% 61.28% 3.38% 35.53% 31.53% 6.98% -
ROE -3.78% -5.41% 4.67% 2.96% 4.67% 1.71% 1.38% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 15.27 12.74 11.08 12.85 23.64 19.45 59.29 -20.22%
EPS -2.52 -4.00 -3.70 2.52 3.74 1.42 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.74 0.71 0.85 0.80 0.83 0.80 -2.91%
Adjusted Per Share Value based on latest NOSH - 680,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.93 7.90 7.25 8.36 14.23 9.89 28.72 -16.21%
EPS -1.64 -2.48 2.17 1.64 2.25 0.72 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4356 0.4589 0.4647 0.5532 0.4818 0.422 0.3874 1.97%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.41 0.56 0.58 0.775 0.925 0.65 0.49 -
P/RPS 2.69 4.40 5.23 6.03 3.91 3.34 0.83 21.63%
P/EPS -16.20 -14.00 17.50 30.75 24.73 45.76 44.55 -
EY -6.17 -7.14 5.71 3.25 4.04 2.19 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.76 0.82 0.91 1.16 0.78 0.61 0.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 25/08/16 27/08/15 27/08/14 30/08/13 16/08/12 -
Price 0.28 0.435 0.635 0.595 0.84 0.64 0.47 -
P/RPS 1.83 3.41 5.73 4.63 3.55 3.29 0.79 15.02%
P/EPS -11.07 -10.87 19.16 23.61 22.46 45.06 42.73 -
EY -9.04 -9.20 5.22 4.24 4.45 2.22 2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.59 0.89 0.70 1.05 0.77 0.59 -5.50%

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