[SALCON] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -53.69%
YoY- 20.66%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 60,507 37,558 15,857 125,368 65,837 43,299 21,407 99.53%
PBT -13,884 -14,161 -14,646 19,161 20,963 14,091 10,490 -
Tax 35,381 37,178 -5,619 -25,303 -18,694 -12,629 -5,175 -
NP 21,497 23,017 -20,265 -6,142 2,269 1,462 5,315 153.20%
-
NP to SH 10,476 11,231 -16,697 5,560 12,005 8,491 7,607 23.70%
-
Tax Rate - - - 132.05% 89.18% 89.62% 49.33% -
Total Cost 39,010 14,541 36,122 131,510 63,568 41,837 16,092 80.16%
-
Net Worth 481,162 481,163 542,991 576,341 580,016 572,805 552,012 -8.72%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 13,560 - - - -
Div Payout % - - - 243.90% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 481,162 481,163 542,991 576,341 580,016 572,805 552,012 -8.72%
NOSH 677,694 677,694 678,739 678,048 674,438 673,888 673,185 0.44%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 35.53% 61.28% -127.80% -4.90% 3.45% 3.38% 24.83% -
ROE 2.18% 2.33% -3.08% 0.96% 2.07% 1.48% 1.38% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.93 5.54 2.34 18.49 9.76 6.43 3.18 98.67%
EPS 1.55 -1.85 -2.46 0.82 1.78 1.26 1.13 23.38%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.80 0.85 0.86 0.85 0.82 -9.13%
Adjusted Per Share Value based on latest NOSH - 678,421
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.98 3.71 1.57 12.38 6.50 4.28 2.11 99.88%
EPS 1.03 1.11 -1.65 0.55 1.19 0.84 0.75 23.48%
DPS 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
NAPS 0.4753 0.4753 0.5363 0.5693 0.5729 0.5658 0.5452 -8.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.58 0.58 0.60 0.62 0.64 0.775 0.76 -
P/RPS 6.50 10.47 25.68 3.35 6.56 12.06 23.90 -57.92%
P/EPS 37.52 35.00 -24.39 75.61 35.96 61.51 67.26 -32.16%
EY 2.67 2.86 -4.10 1.32 2.78 1.63 1.49 47.37%
DY 0.00 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.75 0.73 0.74 0.91 0.93 -8.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 26/05/16 29/02/16 30/11/15 27/08/15 28/05/15 -
Price 0.575 0.635 0.635 0.56 0.615 0.595 0.83 -
P/RPS 6.44 11.46 27.18 3.03 6.30 9.26 26.10 -60.55%
P/EPS 37.20 38.32 -25.81 68.29 34.55 47.22 73.45 -36.38%
EY 2.69 2.61 -3.87 1.46 2.89 2.12 1.36 57.37%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 0.79 0.66 0.72 0.70 1.01 -13.64%

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