[SALCON] QoQ 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 147,392 161,688 169,761 104,890 102,382 144,856 182,146 -13.19%
PBT -5,798 -596 -26,472 -13,525 -8,736 -2,652 -1,411 157.21%
Tax 58,172 124,636 85,070 46,233 41,012 33,616 32,873 46.45%
NP 52,374 124,040 58,598 32,708 32,276 30,964 31,462 40.59%
-
NP to SH 23,320 65,572 24,585 5,770 7,478 9,692 11,282 62.48%
-
Tax Rate - - - - - - - -
Total Cost 95,018 37,648 111,163 72,182 70,106 113,892 150,684 -26.52%
-
Net Worth 498,823 505,806 544,891 0 436,977 426,658 408,770 14.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 19,460 - - - 5,109 -
Div Payout % - - 79.16% - - - 45.29% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 498,823 505,806 544,891 0 436,977 426,658 408,770 14.23%
NOSH 623,529 609,405 648,680 562,077 526,478 526,739 510,963 14.23%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 35.53% 76.72% 34.52% 31.18% 31.53% 21.38% 17.27% -
ROE 4.67% 12.96% 4.51% 0.00% 1.71% 2.27% 2.76% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.64 26.53 26.17 18.66 19.45 27.50 35.65 -24.01%
EPS 3.74 10.76 3.79 1.08 1.42 1.84 2.20 42.57%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.00 -
NAPS 0.80 0.83 0.84 0.00 0.83 0.81 0.80 0.00%
Adjusted Per Share Value based on latest NOSH - 589,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.56 15.97 16.77 10.36 10.11 14.31 17.99 -13.18%
EPS 2.30 6.48 2.43 0.57 0.74 0.96 1.11 62.74%
DPS 0.00 0.00 1.92 0.00 0.00 0.00 0.50 -
NAPS 0.4927 0.4996 0.5382 0.00 0.4316 0.4214 0.4038 14.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.925 0.745 0.66 0.665 0.65 0.495 0.43 -
P/RPS 3.91 2.81 2.52 3.56 3.34 1.80 1.21 119.04%
P/EPS 24.73 6.92 17.41 64.77 45.76 26.90 19.47 17.33%
EY 4.04 14.44 5.74 1.54 2.19 3.72 5.13 -14.75%
DY 0.00 0.00 4.55 0.00 0.00 0.00 2.33 -
P/NAPS 1.16 0.90 0.79 0.00 0.78 0.61 0.54 66.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 23/05/14 14/03/14 27/11/13 30/08/13 23/05/13 27/02/13 -
Price 0.84 0.755 0.71 0.685 0.64 0.61 0.405 -
P/RPS 3.55 2.85 2.71 3.67 3.29 2.22 1.14 113.69%
P/EPS 22.46 7.02 18.73 66.72 45.06 33.15 18.34 14.50%
EY 4.45 14.25 5.34 1.50 2.22 3.02 5.45 -12.67%
DY 0.00 0.00 4.23 0.00 0.00 0.00 2.47 -
P/NAPS 1.05 0.91 0.85 0.00 0.77 0.75 0.51 62.05%

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