[SALCON] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -22.84%
YoY- 35.57%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 161,688 169,761 104,890 102,382 144,856 182,146 310,437 -35.29%
PBT -596 -26,472 -13,525 -8,736 -2,652 -1,411 25,428 -
Tax 124,636 85,070 46,233 41,012 33,616 32,873 -5,257 -
NP 124,040 58,598 32,708 32,276 30,964 31,462 20,170 236.03%
-
NP to SH 65,572 24,585 5,770 7,478 9,692 11,282 4,234 522.35%
-
Tax Rate - - - - - - 20.67% -
Total Cost 37,648 111,163 72,182 70,106 113,892 150,684 290,266 -74.40%
-
Net Worth 505,806 544,891 0 436,977 426,658 408,770 383,136 20.36%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 19,460 - - - 5,109 - -
Div Payout % - 79.16% - - - 45.29% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 505,806 544,891 0 436,977 426,658 408,770 383,136 20.36%
NOSH 609,405 648,680 562,077 526,478 526,739 510,963 504,126 13.49%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 76.72% 34.52% 31.18% 31.53% 21.38% 17.27% 6.50% -
ROE 12.96% 4.51% 0.00% 1.71% 2.27% 2.76% 1.11% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.53 26.17 18.66 19.45 27.50 35.65 61.58 -42.98%
EPS 10.76 3.79 1.08 1.42 1.84 2.20 0.84 448.31%
DPS 0.00 3.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.83 0.84 0.00 0.83 0.81 0.80 0.76 6.05%
Adjusted Per Share Value based on latest NOSH - 526,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.97 16.77 10.36 10.11 14.31 17.99 30.66 -35.28%
EPS 6.48 2.43 0.57 0.74 0.96 1.11 0.42 520.78%
DPS 0.00 1.92 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.4996 0.5382 0.00 0.4316 0.4214 0.4038 0.3784 20.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.745 0.66 0.665 0.65 0.495 0.43 0.44 -
P/RPS 2.81 2.52 3.56 3.34 1.80 1.21 0.71 150.41%
P/EPS 6.92 17.41 64.77 45.76 26.90 19.47 52.38 -74.09%
EY 14.44 5.74 1.54 2.19 3.72 5.13 1.91 285.67%
DY 0.00 4.55 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.90 0.79 0.00 0.78 0.61 0.54 0.58 34.06%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 14/03/14 27/11/13 30/08/13 23/05/13 27/02/13 26/11/12 -
Price 0.755 0.71 0.685 0.64 0.61 0.405 0.44 -
P/RPS 2.85 2.71 3.67 3.29 2.22 1.14 0.71 152.78%
P/EPS 7.02 18.73 66.72 45.06 33.15 18.34 52.38 -73.84%
EY 14.25 5.34 1.50 2.22 3.02 5.45 1.91 282.28%
DY 0.00 4.23 0.00 0.00 0.00 2.47 0.00 -
P/NAPS 0.91 0.85 0.00 0.77 0.75 0.51 0.58 35.06%

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