[SALCON] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -159.07%
YoY- -319.5%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 38,467 22,949 21,701 15,857 59,531 22,538 21,892 45.36%
PBT 2,197 277 485 -14,646 -1,802 6,872 3,601 -27.95%
Tax -2,336 -1,797 42,797 -5,619 -6,609 -6,065 -7,454 -53.69%
NP -139 -1,520 43,282 -20,265 -8,411 807 -3,853 -88.97%
-
NP to SH 1,368 -755 27,928 -16,697 -6,445 3,514 884 33.61%
-
Tax Rate 106.33% 648.74% -8,824.12% - - 88.26% 207.00% -
Total Cost 38,606 24,469 -21,581 36,122 67,942 21,731 25,745 30.85%
-
Net Worth 508,270 481,162 481,163 542,991 576,657 581,161 578,000 -8.17%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 13,568 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 508,270 481,162 481,163 542,991 576,657 581,161 578,000 -8.17%
NOSH 677,694 677,694 677,694 678,739 678,421 675,769 680,000 -0.22%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -0.36% -6.62% 199.45% -127.80% -14.13% 3.58% -17.60% -
ROE 0.27% -0.16% 5.80% -3.08% -1.12% 0.60% 0.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.68 3.39 3.20 2.34 8.77 3.34 3.22 45.74%
EPS 0.21 -0.11 0.33 -2.46 -0.95 0.52 0.13 37.47%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.75 0.71 0.71 0.80 0.85 0.86 0.85 -7.97%
Adjusted Per Share Value based on latest NOSH - 678,739
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.80 2.27 2.14 1.57 5.88 2.23 2.16 45.48%
EPS 0.14 -0.07 2.76 -1.65 -0.64 0.35 0.09 34.07%
DPS 0.00 0.00 0.00 0.00 1.34 0.00 0.00 -
NAPS 0.502 0.4753 0.4753 0.5363 0.5696 0.574 0.5709 -8.18%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.555 0.58 0.58 0.60 0.62 0.64 0.775 -
P/RPS 9.78 17.13 18.11 25.68 7.07 19.19 24.07 -44.99%
P/EPS 274.94 -520.61 14.07 -24.39 -65.26 123.08 596.15 -40.16%
EY 0.36 -0.19 7.11 -4.10 -1.53 0.81 0.17 64.53%
DY 0.00 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.74 0.82 0.82 0.75 0.73 0.74 0.91 -12.82%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 25/08/16 26/05/16 29/02/16 30/11/15 27/08/15 -
Price 0.605 0.575 0.635 0.635 0.56 0.615 0.595 -
P/RPS 10.66 16.98 19.83 27.18 6.38 18.44 18.48 -30.58%
P/EPS 299.71 -516.12 15.41 -25.81 -58.95 118.27 457.69 -24.49%
EY 0.33 -0.19 6.49 -3.87 -1.70 0.85 0.22 30.87%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.81 0.81 0.89 0.79 0.66 0.72 0.70 10.17%

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