[SALCON] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -64.44%
YoY- 211.85%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 85,628 194,465 126,050 147,392 161,688 169,761 104,890 -12.66%
PBT 41,960 5,656 -7,904 -5,798 -596 -26,472 -13,525 -
Tax -20,700 31,251 38,949 58,172 124,636 85,070 46,233 -
NP 21,260 36,907 31,045 52,374 124,040 58,598 32,708 -24.98%
-
NP to SH 30,428 4,608 13,201 23,320 65,572 24,585 5,770 203.27%
-
Tax Rate 49.33% -552.53% - - - - - -
Total Cost 64,368 157,558 95,005 95,018 37,648 111,163 72,182 -7.36%
-
Net Worth 552,012 515,885 485,468 498,823 505,806 544,891 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 19,345 - - - 19,460 - -
Div Payout % - 419.83% - - - 79.16% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 552,012 515,885 485,468 498,823 505,806 544,891 0 -
NOSH 673,185 644,857 638,774 623,529 609,405 648,680 562,077 12.79%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 24.83% 18.98% 24.63% 35.53% 76.72% 34.52% 31.18% -
ROE 5.51% 0.89% 2.72% 4.67% 12.96% 4.51% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.72 30.16 19.73 23.64 26.53 26.17 18.66 -22.56%
EPS 4.52 0.71 2.07 3.74 10.76 3.79 1.08 159.92%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.82 0.80 0.76 0.80 0.83 0.84 0.00 -
Adjusted Per Share Value based on latest NOSH - 631,066
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.46 19.21 12.45 14.56 15.97 16.77 10.36 -12.64%
EPS 3.01 0.46 1.30 2.30 6.48 2.43 0.57 203.55%
DPS 0.00 1.91 0.00 0.00 0.00 1.92 0.00 -
NAPS 0.5452 0.5096 0.4795 0.4927 0.4996 0.5382 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.76 0.64 0.83 0.925 0.745 0.66 0.665 -
P/RPS 5.97 2.12 4.21 3.91 2.81 2.52 3.56 41.19%
P/EPS 16.81 89.56 40.16 24.73 6.92 17.41 64.77 -59.34%
EY 5.95 1.12 2.49 4.04 14.44 5.74 1.54 146.42%
DY 0.00 4.69 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.93 0.80 1.09 1.16 0.90 0.79 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 20/11/14 27/08/14 23/05/14 14/03/14 27/11/13 -
Price 0.83 0.80 0.72 0.84 0.755 0.71 0.685 -
P/RPS 6.53 2.65 3.65 3.55 2.85 2.71 3.67 46.88%
P/EPS 18.36 111.95 34.84 22.46 7.02 18.73 66.72 -57.72%
EY 5.45 0.89 2.87 4.45 14.25 5.34 1.50 136.52%
DY 0.00 3.75 0.00 0.00 0.00 4.23 0.00 -
P/NAPS 1.01 1.00 0.95 1.05 0.91 0.85 0.00 -

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