[SALCON] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -91.4%
YoY- -97.14%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 78,941 180,426 81,046 100,553 110,437 151,509 78,016 0.78%
PBT 6,832 12,208 5,020 5,165 6,660 5,741 5,501 15.52%
Tax -1,122 -1,438 462 -1,527 -1,195 -2,775 -1,296 -9.15%
NP 5,710 10,770 5,482 3,638 5,465 2,966 4,205 22.60%
-
NP to SH 2,507 6,779 3,204 369 4,293 1,552 2,537 -0.78%
-
Tax Rate 16.42% 11.78% -9.20% 29.56% 17.94% 48.34% 23.56% -
Total Cost 73,231 169,656 75,564 96,915 104,972 148,543 73,811 -0.52%
-
Net Worth 376,049 389,986 363,438 345,937 367,971 349,519 310,077 13.71%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 7,133 - - - 7,709 - -
Div Payout % - 105.24% - - - 496.78% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 376,049 389,986 363,438 345,937 367,971 349,519 310,077 13.71%
NOSH 482,115 475,593 478,208 461,250 471,758 513,999 469,814 1.73%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.23% 5.97% 6.76% 3.62% 4.95% 1.96% 5.39% -
ROE 0.67% 1.74% 0.88% 0.11% 1.17% 0.44% 0.82% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 16.37 37.94 16.95 21.80 23.41 29.48 16.61 -0.96%
EPS 0.52 1.43 0.67 0.08 0.91 0.33 0.54 -2.48%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.78 0.82 0.76 0.75 0.78 0.68 0.66 11.76%
Adjusted Per Share Value based on latest NOSH - 461,250
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.80 17.82 8.01 9.93 10.91 14.97 7.71 0.77%
EPS 0.25 0.67 0.32 0.04 0.42 0.15 0.25 0.00%
DPS 0.00 0.70 0.00 0.00 0.00 0.76 0.00 -
NAPS 0.3714 0.3852 0.359 0.3417 0.3635 0.3452 0.3063 13.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.53 0.51 0.42 0.56 0.63 0.69 0.71 -
P/RPS 3.24 1.34 2.48 2.57 2.69 2.34 4.28 -16.92%
P/EPS 101.92 35.78 62.69 700.00 69.23 228.52 131.48 -15.60%
EY 0.98 2.79 1.60 0.14 1.44 0.44 0.76 18.45%
DY 0.00 2.94 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.68 0.62 0.55 0.75 0.81 1.01 1.08 -26.51%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 29/02/12 30/11/11 25/08/11 26/05/11 28/02/11 29/11/10 -
Price 0.50 0.53 0.53 0.47 0.58 0.63 0.71 -
P/RPS 3.05 1.40 3.13 2.16 2.48 2.14 4.28 -20.20%
P/EPS 96.15 37.18 79.10 587.50 63.74 208.65 131.48 -18.81%
EY 1.04 2.69 1.26 0.17 1.57 0.48 0.76 23.23%
DY 0.00 2.83 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 0.64 0.65 0.70 0.63 0.74 0.93 1.08 -29.42%

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