[SALCON] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -45.69%
YoY- 424.3%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 40,422 91,093 27,477 14,977 36,214 61,445 84,163 -38.69%
PBT -149 -16,117 -5,776 -3,705 -663 2,040 5,848 -
Tax 31,159 50,184 14,169 12,102 8,404 14,294 -1,091 -
NP 31,010 34,067 8,393 8,397 7,741 16,334 4,757 249.36%
-
NP to SH 16,393 20,257 590 1,316 2,423 8,106 418 1056.89%
-
Tax Rate - - - - - -700.69% 18.66% -
Total Cost 9,412 57,026 19,084 6,580 28,473 45,111 79,406 -75.90%
-
Net Worth 505,806 509,457 0 436,579 426,658 544,478 397,100 17.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 18,194 - - - 6,805 - -
Div Payout % - 89.82% - - - 83.96% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 505,806 509,457 0 436,579 426,658 544,478 397,100 17.52%
NOSH 609,405 606,497 589,999 526,000 526,739 680,598 522,500 10.81%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 76.72% 37.40% 30.55% 56.07% 21.38% 26.58% 5.65% -
ROE 3.24% 3.98% 0.00% 0.30% 0.57% 1.49% 0.11% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.63 15.02 4.66 2.85 6.88 9.03 16.11 -44.70%
EPS 2.69 3.34 0.11 0.25 0.46 1.56 0.08 944.01%
DPS 0.00 3.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.83 0.84 0.00 0.83 0.81 0.80 0.76 6.05%
Adjusted Per Share Value based on latest NOSH - 526,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.99 9.00 2.71 1.48 3.58 6.07 8.31 -38.71%
EPS 1.62 2.00 0.06 0.13 0.24 0.80 0.04 1081.99%
DPS 0.00 1.80 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.4996 0.5032 0.00 0.4312 0.4214 0.5378 0.3922 17.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.745 0.66 0.665 0.65 0.495 0.43 0.44 -
P/RPS 11.23 4.39 14.28 22.83 7.20 4.76 2.73 156.95%
P/EPS 27.70 19.76 665.00 259.80 107.61 36.10 550.00 -86.38%
EY 3.61 5.06 0.15 0.38 0.93 2.77 0.18 639.52%
DY 0.00 4.55 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.90 0.79 0.00 0.78 0.61 0.54 0.58 34.06%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 14/03/14 27/11/13 30/08/13 23/05/13 27/02/13 26/11/12 -
Price 0.755 0.71 0.685 0.64 0.61 0.405 0.44 -
P/RPS 11.38 4.73 14.71 22.48 8.87 4.49 2.73 159.23%
P/EPS 28.07 21.26 685.00 255.81 132.61 34.00 550.00 -86.26%
EY 3.56 4.70 0.15 0.39 0.75 2.94 0.18 632.66%
DY 0.00 4.23 0.00 0.00 0.00 2.47 0.00 -
P/NAPS 0.91 0.85 0.00 0.77 0.75 0.51 0.58 35.06%

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