[SALCON] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.52%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 169,761 78,668 51,191 36,214 182,146 232,828 148,665 9.22%
PBT -26,472 -10,144 -4,368 -663 -1,411 19,071 13,223 -
Tax 85,070 34,675 20,506 8,404 32,873 -3,943 -2,852 -
NP 58,598 24,531 16,138 7,741 31,462 15,128 10,371 216.23%
-
NP to SH 24,585 4,328 3,739 2,423 11,282 3,176 2,758 328.20%
-
Tax Rate - - - - - 20.68% 21.57% -
Total Cost 111,163 54,137 35,053 28,473 150,684 217,700 138,294 -13.51%
-
Net Worth 544,891 0 436,977 426,658 408,770 383,136 401,163 22.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 19,460 - - - 5,109 - - -
Div Payout % 79.16% - - - 45.29% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 544,891 0 436,977 426,658 408,770 383,136 401,163 22.57%
NOSH 648,680 562,077 526,478 526,739 510,963 504,126 501,454 18.66%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 34.52% 31.18% 31.53% 21.38% 17.27% 6.50% 6.98% -
ROE 4.51% 0.00% 0.86% 0.57% 2.76% 0.83% 0.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.17 14.00 9.72 6.88 35.65 46.18 29.65 -7.96%
EPS 3.79 0.81 0.71 0.46 2.20 0.63 0.55 260.84%
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.84 0.00 0.83 0.81 0.80 0.76 0.80 3.29%
Adjusted Per Share Value based on latest NOSH - 526,739
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.77 7.77 5.06 3.58 17.99 23.00 14.68 9.25%
EPS 2.43 0.43 0.37 0.24 1.11 0.31 0.27 330.94%
DPS 1.92 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.5382 0.00 0.4316 0.4214 0.4038 0.3784 0.3962 22.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.66 0.665 0.65 0.495 0.43 0.44 0.49 -
P/RPS 2.52 4.75 6.68 7.20 1.21 0.95 1.65 32.51%
P/EPS 17.41 86.36 91.52 107.61 19.47 69.84 89.09 -66.22%
EY 5.74 1.16 1.09 0.93 5.13 1.43 1.12 196.37%
DY 4.55 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.79 0.00 0.78 0.61 0.54 0.58 0.61 18.75%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 14/03/14 27/11/13 30/08/13 23/05/13 27/02/13 26/11/12 16/08/12 -
Price 0.71 0.685 0.64 0.61 0.405 0.44 0.47 -
P/RPS 2.71 4.89 6.58 8.87 1.14 0.95 1.59 42.54%
P/EPS 18.73 88.96 90.12 132.61 18.34 69.84 85.45 -63.54%
EY 5.34 1.12 1.11 0.75 5.45 1.43 1.17 174.39%
DY 4.23 0.00 0.00 0.00 2.47 0.00 0.00 -
P/NAPS 0.85 0.00 0.77 0.75 0.51 0.58 0.59 27.47%

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