[SALCON] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 195.29%
YoY- 113.79%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 100,273 104,568 102,532 98,974 117,749 117,338 117,529 -10.03%
PBT -15,798 -6,851 -1,279 -11,687 -15,008 -8,413 -5,297 107.05%
Tax -234 -11,800 38,525 33,045 26,616 22,348 -27,903 -95.86%
NP -16,032 -18,651 37,246 21,358 11,608 13,935 -33,200 -38.42%
-
NP to SH -9,113 -12,908 24,742 11,844 4,011 8,280 -18,764 -38.18%
-
Tax Rate - - - - - - - -
Total Cost 116,305 123,219 65,286 77,616 106,141 103,403 150,729 -15.85%
-
Net Worth 472,543 475,199 481,863 508,270 481,162 0 542,991 -8.84%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - 13,568 13,568 13,568 -
Div Payout % - - - - 338.28% 163.87% 0.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 472,543 475,199 481,863 508,270 481,162 0 542,991 -8.84%
NOSH 677,694 677,694 642,485 677,694 677,694 677,694 678,739 -0.10%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -15.99% -17.84% 36.33% 21.58% 9.86% 11.88% -28.25% -
ROE -1.93% -2.72% 5.13% 2.33% 0.83% 0.00% -3.46% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.85 16.28 15.96 14.60 17.37 17.31 17.32 -9.74%
EPS -1.35 -2.01 3.85 1.75 0.59 1.22 -2.76 -37.89%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 0.70 0.74 0.75 0.75 0.71 0.00 0.80 -8.50%
Adjusted Per Share Value based on latest NOSH - 677,694
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.90 10.33 10.13 9.78 11.63 11.59 11.61 -10.06%
EPS -0.90 -1.27 2.44 1.17 0.40 0.82 -1.85 -38.11%
DPS 0.00 0.00 0.00 0.00 1.34 1.34 1.34 -
NAPS 0.4667 0.4694 0.476 0.502 0.4753 0.00 0.5363 -8.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.405 0.56 0.685 0.555 0.58 0.58 0.60 -
P/RPS 2.73 3.44 4.29 3.80 3.34 3.35 3.47 -14.76%
P/EPS -30.00 -27.86 17.79 31.76 98.00 47.47 -21.70 24.07%
EY -3.33 -3.59 5.62 3.15 1.02 2.11 -4.61 -19.47%
DY 0.00 0.00 0.00 0.00 3.45 3.45 3.33 -
P/NAPS 0.58 0.76 0.91 0.74 0.82 0.00 0.75 -15.73%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 29/08/17 29/05/17 28/02/17 22/11/16 25/08/16 26/05/16 -
Price 0.48 0.435 0.63 0.605 0.575 0.635 0.635 -
P/RPS 3.23 2.67 3.95 4.14 3.31 3.67 3.67 -8.15%
P/EPS -35.56 -21.64 16.36 34.62 97.15 51.97 -22.97 33.78%
EY -2.81 -4.62 6.11 2.89 1.03 1.92 -4.35 -25.25%
DY 0.00 0.00 0.00 0.00 3.48 3.15 3.15 -
P/NAPS 0.69 0.59 0.84 0.81 0.81 0.00 0.79 -8.62%

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