[SALCON] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -22.83%
YoY- 36.27%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 80,676 87,782 126,050 104,890 310,437 389,381 399,441 -23.38%
PBT -18,512 27,950 -7,904 -13,525 25,428 22,460 44,162 -
Tax 47,174 -24,925 38,949 46,233 -5,257 -3,013 -7,769 -
NP 28,662 3,025 31,045 32,708 20,170 19,446 36,393 -3.89%
-
NP to SH 13,968 16,006 13,201 5,770 4,234 10,488 28,006 -10.93%
-
Tax Rate - 89.18% - - 20.67% 13.41% 17.59% -
Total Cost 52,013 84,757 95,005 72,182 290,266 369,934 363,048 -27.64%
-
Net Worth 481,162 580,016 485,468 0 383,136 360,130 308,759 7.66%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 481,162 580,016 485,468 0 383,136 360,130 308,759 7.66%
NOSH 677,694 674,438 638,774 562,077 504,126 473,855 467,817 6.36%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 35.53% 3.45% 24.63% 31.18% 6.50% 4.99% 9.11% -
ROE 2.90% 2.76% 2.72% 0.00% 1.11% 2.91% 9.07% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.90 13.02 19.73 18.66 61.58 82.17 85.38 -27.97%
EPS 2.07 2.37 2.07 1.08 0.84 2.21 5.99 -16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.86 0.76 0.00 0.76 0.76 0.66 1.22%
Adjusted Per Share Value based on latest NOSH - 589,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.79 8.48 12.17 10.13 29.98 37.61 38.58 -23.38%
EPS 1.35 1.55 1.27 0.56 0.41 1.01 2.70 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4647 0.5602 0.4689 0.00 0.37 0.3478 0.2982 7.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.58 0.64 0.83 0.665 0.44 0.42 0.71 -
P/RPS 4.87 4.92 4.21 3.56 0.71 0.51 0.83 34.26%
P/EPS 28.14 26.97 40.16 64.77 52.38 18.98 11.86 15.47%
EY 3.55 3.71 2.49 1.54 1.91 5.27 8.43 -13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 1.09 0.00 0.58 0.55 1.08 -4.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 30/11/15 20/11/14 27/11/13 26/11/12 30/11/11 29/11/10 -
Price 0.575 0.615 0.72 0.685 0.44 0.53 0.71 -
P/RPS 4.83 4.73 3.65 3.67 0.71 0.64 0.83 34.07%
P/EPS 27.90 25.91 34.84 66.72 52.38 23.95 11.86 15.30%
EY 3.58 3.86 2.87 1.50 1.91 4.18 8.43 -13.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.95 0.00 0.58 0.70 1.08 -4.67%

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