[SALCON] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -15.21%
YoY- 113.02%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 79,416 81,816 77,660 98,974 80,676 75,116 63,428 16.15%
PBT -22,985 -17,138 -16,952 -11,687 -18,512 -28,322 -58,584 -46.37%
Tax 3,545 -14,220 -556 33,045 47,174 74,356 -22,476 -
NP -19,440 -31,358 -17,508 21,358 28,662 46,034 -81,060 -61.36%
-
NP to SH -13,073 -25,690 -15,196 11,844 13,968 22,462 -66,788 -66.25%
-
Tax Rate - - - - - - - -
Total Cost 98,856 113,174 95,168 77,616 52,013 29,082 144,488 -22.33%
-
Net Worth 472,543 475,199 481,863 508,270 481,162 481,163 542,991 -8.84%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 472,543 475,199 481,863 508,270 481,162 481,163 542,991 -8.84%
NOSH 677,694 677,694 677,694 677,694 677,694 677,694 678,739 -0.10%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -24.48% -38.33% -22.54% 21.58% 35.53% 61.28% -127.80% -
ROE -2.77% -5.41% -3.15% 2.33% 2.90% 4.67% -12.30% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.76 12.74 12.09 14.60 11.90 11.08 9.34 16.58%
EPS -1.93 -4.00 -2.36 1.81 2.07 -3.70 -9.84 -66.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.74 0.75 0.75 0.71 0.71 0.80 -8.50%
Adjusted Per Share Value based on latest NOSH - 677,694
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.84 8.08 7.67 9.78 7.97 7.42 6.27 16.04%
EPS -1.29 -2.54 -1.50 1.17 1.38 2.22 -6.60 -66.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4667 0.4694 0.476 0.502 0.4753 0.4753 0.5363 -8.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.405 0.56 0.685 0.555 0.58 0.58 0.60 -
P/RPS 3.44 4.40 5.67 3.80 4.87 5.23 6.42 -34.00%
P/EPS -20.91 -14.00 -28.96 31.76 28.14 17.50 -6.10 127.17%
EY -4.78 -7.14 -3.45 3.15 3.55 5.71 -16.40 -56.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.91 0.74 0.82 0.82 0.75 -15.73%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 29/08/17 29/05/17 28/02/17 22/11/16 25/08/16 26/05/16 -
Price 0.48 0.435 0.63 0.605 0.575 0.635 0.635 -
P/RPS 4.08 3.41 5.21 4.14 4.83 5.73 6.80 -28.84%
P/EPS -24.79 -10.87 -26.64 34.62 27.90 19.16 -6.45 145.16%
EY -4.03 -9.20 -3.75 2.89 3.58 5.22 -15.50 -59.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 0.84 0.81 0.81 0.89 0.79 -8.62%

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