[SALCON] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 8.6%
YoY- -74.76%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 78,941 472,462 292,036 210,990 110,437 549,879 299,581 -58.86%
PBT 6,832 29,053 16,845 11,825 6,660 44,064 33,122 -65.05%
Tax -1,122 -3,698 -2,260 -2,722 -1,195 -8,602 -5,827 -66.62%
NP 5,710 25,355 14,585 9,103 5,465 35,462 27,295 -64.72%
-
NP to SH 2,507 14,645 7,866 4,662 4,293 26,793 21,005 -75.72%
-
Tax Rate 16.42% 12.73% 13.42% 23.02% 17.94% 19.52% 17.59% -
Total Cost 73,231 447,107 277,451 201,887 104,972 514,417 272,286 -58.30%
-
Net Worth 376,049 389,153 360,130 356,785 367,971 318,461 308,759 14.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 7,118 - - - 7,024 - -
Div Payout % - 48.61% - - - 26.22% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 376,049 389,153 360,130 356,785 367,971 318,461 308,759 14.03%
NOSH 482,115 474,577 473,855 475,714 471,758 468,325 467,817 2.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.23% 5.37% 4.99% 4.31% 4.95% 6.45% 9.11% -
ROE 0.67% 3.76% 2.18% 1.31% 1.17% 8.41% 6.80% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 16.37 99.55 61.63 44.35 23.41 117.41 64.04 -59.68%
EPS 0.52 3.09 1.66 0.98 0.91 5.72 4.49 -76.20%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.78 0.82 0.76 0.75 0.78 0.68 0.66 11.76%
Adjusted Per Share Value based on latest NOSH - 461,250
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.80 46.67 28.84 20.84 10.91 54.31 29.59 -58.85%
EPS 0.25 1.45 0.78 0.46 0.42 2.65 2.07 -75.53%
DPS 0.00 0.70 0.00 0.00 0.00 0.69 0.00 -
NAPS 0.3714 0.3844 0.3557 0.3524 0.3635 0.3146 0.305 14.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.53 0.51 0.42 0.56 0.63 0.69 0.71 -
P/RPS 3.24 0.51 0.68 1.26 2.69 0.59 1.11 104.11%
P/EPS 101.92 16.53 25.30 57.14 69.23 12.06 15.81 245.98%
EY 0.98 6.05 3.95 1.75 1.44 8.29 6.32 -71.10%
DY 0.00 2.94 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.68 0.62 0.55 0.75 0.81 1.01 1.08 -26.51%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 29/02/12 30/11/11 25/08/11 26/05/11 28/02/11 29/11/10 -
Price 0.50 0.53 0.53 0.47 0.58 0.63 0.71 -
P/RPS 3.05 0.53 0.86 1.06 2.48 0.54 1.11 96.05%
P/EPS 96.15 17.17 31.93 47.96 63.74 11.01 15.81 232.81%
EY 1.04 5.82 3.13 2.09 1.57 9.08 6.32 -69.93%
DY 0.00 2.83 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 0.64 0.65 0.70 0.63 0.74 0.93 1.08 -29.42%

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