[SALCON] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -37.81%
YoY- -12.74%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 81,816 77,660 98,974 80,676 75,116 63,428 125,368 -24.78%
PBT -17,138 -16,952 -11,687 -18,512 -28,322 -58,584 19,161 -
Tax -14,220 -556 33,045 47,174 74,356 -22,476 -25,303 -31.92%
NP -31,358 -17,508 21,358 28,662 46,034 -81,060 -6,142 196.79%
-
NP to SH -25,690 -15,196 11,844 13,968 22,462 -66,788 5,560 -
-
Tax Rate - - - - - - 132.05% -
Total Cost 113,174 95,168 77,616 52,013 29,082 144,488 131,510 -9.53%
-
Net Worth 475,199 481,863 508,270 481,162 481,163 542,991 576,341 -12.08%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 13,560 -
Div Payout % - - - - - - 243.90% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 475,199 481,863 508,270 481,162 481,163 542,991 576,341 -12.08%
NOSH 677,694 677,694 677,694 677,694 677,694 678,739 678,048 -0.03%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -38.33% -22.54% 21.58% 35.53% 61.28% -127.80% -4.90% -
ROE -5.41% -3.15% 2.33% 2.90% 4.67% -12.30% 0.96% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.74 12.09 14.60 11.90 11.08 9.34 18.49 -22.00%
EPS -4.00 -2.36 1.81 2.07 -3.70 -9.84 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.74 0.75 0.75 0.71 0.71 0.80 0.85 -8.83%
Adjusted Per Share Value based on latest NOSH - 677,694
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.90 7.50 9.56 7.79 7.25 6.13 12.11 -24.80%
EPS -2.48 -1.47 1.14 1.35 2.17 -6.45 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.31 -
NAPS 0.4589 0.4654 0.4909 0.4647 0.4647 0.5244 0.5566 -12.08%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.56 0.685 0.555 0.58 0.58 0.60 0.62 -
P/RPS 4.40 5.67 3.80 4.87 5.23 6.42 3.35 19.95%
P/EPS -14.00 -28.96 31.76 28.14 17.50 -6.10 75.61 -
EY -7.14 -3.45 3.15 3.55 5.71 -16.40 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 0.76 0.91 0.74 0.82 0.82 0.75 0.73 2.72%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 28/02/17 22/11/16 25/08/16 26/05/16 29/02/16 -
Price 0.435 0.63 0.605 0.575 0.635 0.635 0.56 -
P/RPS 3.41 5.21 4.14 4.83 5.73 6.80 3.03 8.20%
P/EPS -10.87 -26.64 34.62 27.90 19.16 -6.45 68.29 -
EY -9.20 -3.75 2.89 3.58 5.22 -15.50 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.59 0.84 0.81 0.81 0.89 0.79 0.66 -7.20%

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