[SALCON] YoY Annualized 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- -22.84%
YoY- 35.57%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 75,116 86,598 147,392 102,382 297,330 421,980 443,130 -25.58%
PBT -28,322 28,182 -5,798 -8,736 26,446 23,650 55,242 -
Tax 74,356 -25,258 58,172 41,012 -5,704 -5,444 -9,062 -
NP 46,034 2,924 52,374 32,276 20,742 18,206 46,180 -0.05%
-
NP to SH 22,462 16,982 23,320 7,478 5,516 9,324 36,936 -7.94%
-
Tax Rate - 89.62% - - 21.57% 23.02% 16.40% -
Total Cost 29,082 83,674 95,018 70,106 276,588 403,774 396,950 -35.28%
-
Net Worth 481,163 572,805 498,823 436,977 401,163 356,785 322,605 6.88%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 481,163 572,805 498,823 436,977 401,163 356,785 322,605 6.88%
NOSH 677,694 673,888 623,529 526,478 501,454 475,714 467,544 6.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 61.28% 3.38% 35.53% 31.53% 6.98% 4.31% 10.42% -
ROE 4.67% 2.96% 4.67% 1.71% 1.38% 2.61% 11.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.08 12.85 23.64 19.45 59.29 88.70 94.78 -30.05%
EPS -3.70 2.52 3.74 1.42 1.10 1.96 7.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.85 0.80 0.83 0.80 0.75 0.69 0.47%
Adjusted Per Share Value based on latest NOSH - 526,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.41 8.54 14.54 10.10 29.33 41.63 43.72 -25.58%
EPS 2.22 1.68 2.30 0.74 0.54 0.92 3.64 -7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4747 0.5651 0.4921 0.4311 0.3958 0.352 0.3183 6.88%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.58 0.775 0.925 0.65 0.49 0.56 0.65 -
P/RPS 5.23 6.03 3.91 3.34 0.83 0.63 0.69 40.11%
P/EPS 17.50 30.75 24.73 45.76 44.55 28.57 8.23 13.38%
EY 5.71 3.25 4.04 2.19 2.24 3.50 12.15 -11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 1.16 0.78 0.61 0.75 0.94 -2.24%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 27/08/14 30/08/13 16/08/12 25/08/11 19/08/10 -
Price 0.635 0.595 0.84 0.64 0.47 0.47 0.70 -
P/RPS 5.73 4.63 3.55 3.29 0.79 0.53 0.74 40.61%
P/EPS 19.16 23.61 22.46 45.06 42.73 23.98 8.86 13.70%
EY 5.22 4.24 4.45 2.22 2.34 4.17 11.29 -12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.70 1.05 0.77 0.59 0.63 1.01 -2.08%

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