[SALCON] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 62.84%
YoY- -398.14%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 21,892 21,407 99,927 20,842 33,274 40,422 91,093 -61.44%
PBT 3,601 10,490 11,584 -3,029 -2,750 -149 -16,117 -
Tax -7,454 -5,175 2,039 126 -2,073 31,159 50,184 -
NP -3,853 5,315 13,623 -2,903 -4,823 31,010 34,067 -
-
NP to SH 884 7,607 -5,293 -1,759 -4,733 16,393 20,257 -87.67%
-
Tax Rate 207.00% 49.33% -17.60% - - - - -
Total Cost 25,745 16,092 86,304 23,745 38,097 9,412 57,026 -41.23%
-
Net Worth 578,000 552,012 552,167 514,169 504,853 505,806 509,457 8.80%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 20,201 - - - 18,194 -
Div Payout % - - 0.00% - - - 89.82% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 578,000 552,012 552,167 514,169 504,853 505,806 509,457 8.80%
NOSH 680,000 673,185 673,374 676,538 631,066 609,405 606,497 7.94%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -17.60% 24.83% 13.63% -13.93% -14.49% 76.72% 37.40% -
ROE 0.15% 1.38% -0.96% -0.34% -0.94% 3.24% 3.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.22 3.18 14.84 3.08 5.27 6.63 15.02 -64.28%
EPS 0.13 1.13 -0.79 -0.26 -0.75 2.69 3.34 -88.58%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.85 0.82 0.82 0.76 0.80 0.83 0.84 0.79%
Adjusted Per Share Value based on latest NOSH - 676,538
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.11 2.07 9.65 2.01 3.21 3.90 8.80 -61.50%
EPS 0.09 0.73 -0.51 -0.17 -0.46 1.58 1.96 -87.24%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 1.76 -
NAPS 0.5582 0.5331 0.5333 0.4966 0.4876 0.4885 0.492 8.80%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.775 0.76 0.64 0.83 0.925 0.745 0.66 -
P/RPS 24.07 23.90 4.31 26.94 17.54 11.23 4.39 211.90%
P/EPS 596.15 67.26 -81.42 -319.23 -123.33 27.70 19.76 875.18%
EY 0.17 1.49 -1.23 -0.31 -0.81 3.61 5.06 -89.65%
DY 0.00 0.00 4.69 0.00 0.00 0.00 4.55 -
P/NAPS 0.91 0.93 0.78 1.09 1.16 0.90 0.79 9.91%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 20/11/14 27/08/14 23/05/14 14/03/14 -
Price 0.595 0.83 0.80 0.72 0.84 0.755 0.71 -
P/RPS 18.48 26.10 5.39 23.37 15.93 11.38 4.73 148.68%
P/EPS 457.69 73.45 -101.78 -276.92 -112.00 28.07 21.26 678.23%
EY 0.22 1.36 -0.98 -0.36 -0.89 3.56 4.70 -87.08%
DY 0.00 0.00 3.75 0.00 0.00 0.00 4.23 -
P/NAPS 0.70 1.01 0.98 0.95 1.05 0.91 0.85 -12.17%

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