[SALCON] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -15.09%
YoY- 128.77%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 59,562 60,507 65,837 94,538 78,668 232,828 292,036 -23.25%
PBT -17,239 -13,884 20,963 -5,928 -10,144 19,071 16,845 -
Tax 2,659 35,381 -18,694 29,212 34,675 -3,943 -2,260 -
NP -14,580 21,497 2,269 23,284 24,531 15,128 14,585 -
-
NP to SH -9,805 10,476 12,005 9,901 4,328 3,176 7,866 -
-
Tax Rate - - 89.18% - - 20.68% 13.42% -
Total Cost 74,142 39,010 63,568 71,254 54,137 217,700 277,451 -19.72%
-
Net Worth 472,543 481,162 580,016 485,468 0 383,136 360,130 4.62%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 472,543 481,162 580,016 485,468 0 383,136 360,130 4.62%
NOSH 677,694 677,694 674,438 638,774 562,077 504,126 473,855 6.13%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -24.48% 35.53% 3.45% 24.63% 31.18% 6.50% 4.99% -
ROE -2.07% 2.18% 2.07% 2.04% 0.00% 0.83% 2.18% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.82 8.93 9.76 14.80 14.00 46.18 61.63 -27.65%
EPS -1.45 1.55 1.78 1.55 0.81 0.63 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.86 0.76 0.00 0.76 0.76 -1.36%
Adjusted Per Share Value based on latest NOSH - 676,538
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.75 5.84 6.36 9.13 7.60 22.49 28.20 -23.26%
EPS -0.95 1.01 1.16 0.96 0.42 0.31 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4564 0.4647 0.5602 0.4689 0.00 0.37 0.3478 4.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.405 0.58 0.64 0.83 0.665 0.44 0.42 -
P/RPS 4.59 6.50 6.56 5.61 4.75 0.95 0.68 37.43%
P/EPS -27.88 37.52 35.96 53.55 86.36 69.84 25.30 -
EY -3.59 2.67 2.78 1.87 1.16 1.43 3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.82 0.74 1.09 0.00 0.58 0.55 0.88%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 22/11/16 30/11/15 20/11/14 27/11/13 26/11/12 30/11/11 -
Price 0.48 0.575 0.615 0.72 0.685 0.44 0.53 -
P/RPS 5.44 6.44 6.30 4.86 4.89 0.95 0.86 35.95%
P/EPS -33.05 37.20 34.55 46.45 88.96 69.84 31.93 -
EY -3.03 2.69 2.89 2.15 1.12 1.43 3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.72 0.95 0.00 0.58 0.70 -0.23%

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