[SALCON] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -28.87%
YoY- 211.85%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 21,407 194,465 94,538 73,696 40,422 169,761 78,668 -58.04%
PBT 10,490 5,656 -5,928 -2,899 -149 -26,472 -10,144 -
Tax -5,175 31,251 29,212 29,086 31,159 85,070 34,675 -
NP 5,315 36,907 23,284 26,187 31,010 58,598 24,531 -63.95%
-
NP to SH 7,607 4,608 9,901 11,660 16,393 24,585 4,328 45.69%
-
Tax Rate 49.33% -552.53% - - - - - -
Total Cost 16,092 157,558 71,254 47,509 9,412 111,163 54,137 -55.49%
-
Net Worth 552,012 515,885 485,468 498,823 505,806 544,891 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 19,345 - - - 19,460 - -
Div Payout % - 419.83% - - - 79.16% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 552,012 515,885 485,468 498,823 505,806 544,891 0 -
NOSH 673,185 644,857 638,774 623,529 609,405 648,680 562,077 12.79%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 24.83% 18.98% 24.63% 35.53% 76.72% 34.52% 31.18% -
ROE 1.38% 0.89% 2.04% 2.34% 3.24% 4.51% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.18 30.16 14.80 11.82 6.63 26.17 14.00 -62.80%
EPS 1.13 0.71 1.55 1.87 2.69 3.79 0.81 24.87%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.82 0.80 0.76 0.80 0.83 0.84 0.00 -
Adjusted Per Share Value based on latest NOSH - 631,066
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.07 18.78 9.13 7.12 3.90 16.40 7.60 -58.01%
EPS 0.73 0.45 0.96 1.13 1.58 2.37 0.42 44.60%
DPS 0.00 1.87 0.00 0.00 0.00 1.88 0.00 -
NAPS 0.5331 0.4982 0.4689 0.4818 0.4885 0.5262 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.76 0.64 0.83 0.925 0.745 0.66 0.665 -
P/RPS 23.90 2.12 5.61 7.83 11.23 2.52 4.75 193.92%
P/EPS 67.26 89.56 53.55 49.47 27.70 17.41 86.36 -15.36%
EY 1.49 1.12 1.87 2.02 3.61 5.74 1.16 18.18%
DY 0.00 4.69 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.93 0.80 1.09 1.16 0.90 0.79 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 20/11/14 27/08/14 23/05/14 14/03/14 27/11/13 -
Price 0.83 0.80 0.72 0.84 0.755 0.71 0.685 -
P/RPS 26.10 2.65 4.86 7.11 11.38 2.71 4.89 205.72%
P/EPS 73.45 111.95 46.45 44.92 28.07 18.73 88.96 -12.00%
EY 1.36 0.89 2.15 2.23 3.56 5.34 1.12 13.83%
DY 0.00 3.75 0.00 0.00 0.00 4.23 0.00 -
P/NAPS 1.01 1.00 0.95 1.05 0.91 0.85 0.00 -

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