[SALCON] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 166.72%
YoY- 576.56%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 194,465 126,050 147,392 161,688 169,761 104,890 102,382 53.19%
PBT 5,656 -7,904 -5,798 -596 -26,472 -13,525 -8,736 -
Tax 31,251 38,949 58,172 124,636 85,070 46,233 41,012 -16.53%
NP 36,907 31,045 52,374 124,040 58,598 32,708 32,276 9.32%
-
NP to SH 4,608 13,201 23,320 65,572 24,585 5,770 7,478 -27.52%
-
Tax Rate -552.53% - - - - - - -
Total Cost 157,558 95,005 95,018 37,648 111,163 72,182 70,106 71.32%
-
Net Worth 515,885 485,468 498,823 505,806 544,891 0 436,977 11.66%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 19,345 - - - 19,460 - - -
Div Payout % 419.83% - - - 79.16% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 515,885 485,468 498,823 505,806 544,891 0 436,977 11.66%
NOSH 644,857 638,774 623,529 609,405 648,680 562,077 526,478 14.43%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.98% 24.63% 35.53% 76.72% 34.52% 31.18% 31.53% -
ROE 0.89% 2.72% 4.67% 12.96% 4.51% 0.00% 1.71% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.16 19.73 23.64 26.53 26.17 18.66 19.45 33.86%
EPS 0.71 2.07 3.74 10.76 3.79 1.08 1.42 -36.92%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.80 0.76 0.80 0.83 0.84 0.00 0.83 -2.41%
Adjusted Per Share Value based on latest NOSH - 609,405
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.18 12.43 14.54 15.95 16.74 10.35 10.10 53.17%
EPS 0.45 1.30 2.30 6.47 2.42 0.57 0.74 -28.15%
DPS 1.91 0.00 0.00 0.00 1.92 0.00 0.00 -
NAPS 0.5088 0.4788 0.492 0.4989 0.5374 0.00 0.431 11.66%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.64 0.83 0.925 0.745 0.66 0.665 0.65 -
P/RPS 2.12 4.21 3.91 2.81 2.52 3.56 3.34 -26.08%
P/EPS 89.56 40.16 24.73 6.92 17.41 64.77 45.76 56.27%
EY 1.12 2.49 4.04 14.44 5.74 1.54 2.19 -35.97%
DY 4.69 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.80 1.09 1.16 0.90 0.79 0.00 0.78 1.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 27/08/14 23/05/14 14/03/14 27/11/13 30/08/13 -
Price 0.80 0.72 0.84 0.755 0.71 0.685 0.64 -
P/RPS 2.65 3.65 3.55 2.85 2.71 3.67 3.29 -13.39%
P/EPS 111.95 34.84 22.46 7.02 18.73 66.72 45.06 83.13%
EY 0.89 2.87 4.45 14.25 5.34 1.50 2.22 -45.53%
DY 3.75 0.00 0.00 0.00 4.23 0.00 0.00 -
P/NAPS 1.00 0.95 1.05 0.91 0.85 0.00 0.77 18.97%

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