[SALCON] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 54.31%
YoY- 35.57%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 40,422 169,761 78,668 51,191 36,214 182,146 232,828 -68.91%
PBT -149 -26,472 -10,144 -4,368 -663 -1,411 19,071 -
Tax 31,159 85,070 34,675 20,506 8,404 32,873 -3,943 -
NP 31,010 58,598 24,531 16,138 7,741 31,462 15,128 61.43%
-
NP to SH 16,393 24,585 4,328 3,739 2,423 11,282 3,176 198.96%
-
Tax Rate - - - - - - 20.68% -
Total Cost 9,412 111,163 54,137 35,053 28,473 150,684 217,700 -87.70%
-
Net Worth 505,806 544,891 0 436,977 426,658 408,770 383,136 20.36%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 19,460 - - - 5,109 - -
Div Payout % - 79.16% - - - 45.29% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 505,806 544,891 0 436,977 426,658 408,770 383,136 20.36%
NOSH 609,405 648,680 562,077 526,478 526,739 510,963 504,126 13.49%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 76.72% 34.52% 31.18% 31.53% 21.38% 17.27% 6.50% -
ROE 3.24% 4.51% 0.00% 0.86% 0.57% 2.76% 0.83% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.63 26.17 14.00 9.72 6.88 35.65 46.18 -72.61%
EPS 2.69 3.79 0.81 0.71 0.46 2.20 0.63 163.42%
DPS 0.00 3.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.83 0.84 0.00 0.83 0.81 0.80 0.76 6.05%
Adjusted Per Share Value based on latest NOSH - 526,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.90 16.40 7.60 4.94 3.50 17.59 22.49 -68.93%
EPS 1.58 2.37 0.42 0.36 0.23 1.09 0.31 196.45%
DPS 0.00 1.88 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.4885 0.5262 0.00 0.422 0.4121 0.3948 0.37 20.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.745 0.66 0.665 0.65 0.495 0.43 0.44 -
P/RPS 11.23 2.52 4.75 6.68 7.20 1.21 0.95 419.70%
P/EPS 27.70 17.41 86.36 91.52 107.61 19.47 69.84 -46.04%
EY 3.61 5.74 1.16 1.09 0.93 5.13 1.43 85.50%
DY 0.00 4.55 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.90 0.79 0.00 0.78 0.61 0.54 0.58 34.06%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 14/03/14 27/11/13 30/08/13 23/05/13 27/02/13 26/11/12 -
Price 0.755 0.71 0.685 0.64 0.61 0.405 0.44 -
P/RPS 11.38 2.71 4.89 6.58 8.87 1.14 0.95 424.32%
P/EPS 28.07 18.73 88.96 90.12 132.61 18.34 69.84 -45.56%
EY 3.56 5.34 1.12 1.11 0.75 5.45 1.43 83.78%
DY 0.00 4.23 0.00 0.00 0.00 2.47 0.00 -
P/NAPS 0.91 0.85 0.00 0.77 0.75 0.51 0.58 35.06%

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