[SALCON] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -33.32%
YoY- 576.56%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 194,465 94,538 73,696 40,422 169,761 78,668 51,191 142.87%
PBT 5,656 -5,928 -2,899 -149 -26,472 -10,144 -4,368 -
Tax 31,251 29,212 29,086 31,159 85,070 34,675 20,506 32.32%
NP 36,907 23,284 26,187 31,010 58,598 24,531 16,138 73.32%
-
NP to SH 4,608 9,901 11,660 16,393 24,585 4,328 3,739 14.90%
-
Tax Rate -552.53% - - - - - - -
Total Cost 157,558 71,254 47,509 9,412 111,163 54,137 35,053 171.61%
-
Net Worth 515,885 485,468 498,823 505,806 544,891 0 436,977 11.66%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 19,345 - - - 19,460 - - -
Div Payout % 419.83% - - - 79.16% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 515,885 485,468 498,823 505,806 544,891 0 436,977 11.66%
NOSH 644,857 638,774 623,529 609,405 648,680 562,077 526,478 14.43%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.98% 24.63% 35.53% 76.72% 34.52% 31.18% 31.53% -
ROE 0.89% 2.04% 2.34% 3.24% 4.51% 0.00% 0.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.16 14.80 11.82 6.63 26.17 14.00 9.72 112.29%
EPS 0.71 1.55 1.87 2.69 3.79 0.81 0.71 0.00%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.80 0.76 0.80 0.83 0.84 0.00 0.83 -2.41%
Adjusted Per Share Value based on latest NOSH - 609,405
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.78 9.13 7.12 3.90 16.40 7.60 4.94 142.99%
EPS 0.45 0.96 1.13 1.58 2.37 0.42 0.36 15.99%
DPS 1.87 0.00 0.00 0.00 1.88 0.00 0.00 -
NAPS 0.4982 0.4689 0.4818 0.4885 0.5262 0.00 0.422 11.66%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.64 0.83 0.925 0.745 0.66 0.665 0.65 -
P/RPS 2.12 5.61 7.83 11.23 2.52 4.75 6.68 -53.37%
P/EPS 89.56 53.55 49.47 27.70 17.41 86.36 91.52 -1.42%
EY 1.12 1.87 2.02 3.61 5.74 1.16 1.09 1.82%
DY 4.69 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.80 1.09 1.16 0.90 0.79 0.00 0.78 1.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 27/08/14 23/05/14 14/03/14 27/11/13 30/08/13 -
Price 0.80 0.72 0.84 0.755 0.71 0.685 0.64 -
P/RPS 2.65 4.86 7.11 11.38 2.71 4.89 6.58 -45.37%
P/EPS 111.95 46.45 44.92 28.07 18.73 88.96 90.12 15.51%
EY 0.89 2.15 2.23 3.56 5.34 1.12 1.11 -13.65%
DY 3.75 0.00 0.00 0.00 4.23 0.00 0.00 -
P/NAPS 1.00 0.95 1.05 0.91 0.85 0.00 0.77 18.97%

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