[SALCON] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 13.06%
YoY- 113.02%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 59,562 40,908 19,415 98,974 60,507 37,558 15,857 141.44%
PBT -17,239 -8,569 -4,238 -11,687 -13,884 -14,161 -14,646 11.46%
Tax 2,659 -7,110 -139 33,045 35,381 37,178 -5,619 -
NP -14,580 -15,679 -4,377 21,358 21,497 23,017 -20,265 -19.69%
-
NP to SH -9,805 -12,845 -3,799 11,844 10,476 11,231 -16,697 -29.85%
-
Tax Rate - - - - - - - -
Total Cost 74,142 56,587 23,792 77,616 39,010 14,541 36,122 61.43%
-
Net Worth 472,543 475,199 481,863 508,270 481,162 481,163 542,991 -8.84%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 472,543 475,199 481,863 508,270 481,162 481,163 542,991 -8.84%
NOSH 677,694 677,694 677,694 677,694 677,694 677,694 678,739 -0.10%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -24.48% -38.33% -22.54% 21.58% 35.53% 61.28% -127.80% -
ROE -2.07% -2.70% -0.79% 2.33% 2.18% 2.33% -3.08% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.82 6.37 3.02 14.60 8.93 5.54 2.34 142.00%
EPS -1.45 -2.00 -0.59 1.81 1.55 -1.85 -2.46 -29.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.74 0.75 0.75 0.71 0.71 0.80 -8.50%
Adjusted Per Share Value based on latest NOSH - 677,694
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.88 4.04 1.92 9.78 5.98 3.71 1.57 140.97%
EPS -0.97 -1.27 -0.38 1.17 1.03 1.11 -1.65 -29.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4667 0.4694 0.476 0.502 0.4753 0.4753 0.5363 -8.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.405 0.56 0.685 0.555 0.58 0.58 0.60 -
P/RPS 4.59 8.79 22.67 3.80 6.50 10.47 25.68 -68.23%
P/EPS -27.88 -28.00 -115.85 31.76 37.52 35.00 -24.39 9.31%
EY -3.59 -3.57 -0.86 3.15 2.67 2.86 -4.10 -8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.91 0.74 0.82 0.82 0.75 -15.73%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 29/08/17 29/05/17 28/02/17 22/11/16 25/08/16 26/05/16 -
Price 0.48 0.435 0.63 0.605 0.575 0.635 0.635 -
P/RPS 5.44 6.83 20.85 4.14 6.44 11.46 27.18 -65.75%
P/EPS -33.05 -21.75 -106.55 34.62 37.20 38.32 -25.81 17.90%
EY -3.03 -4.60 -0.94 2.89 2.69 2.61 -3.87 -15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 0.84 0.81 0.81 0.89 0.79 -8.62%

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