[SALCON] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -14.09%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 63,428 85,628 161,688 144,856 315,764 441,748 451,812 -27.88%
PBT -58,584 41,960 -596 -2,652 27,328 26,640 40,312 -
Tax -22,476 -20,700 124,636 33,616 -4,488 -4,780 -7,824 19.20%
NP -81,060 21,260 124,040 30,964 22,840 21,860 32,488 -
-
NP to SH -66,788 30,428 65,572 9,692 10,028 17,172 22,200 -
-
Tax Rate - 49.33% - - 16.42% 17.94% 19.41% -
Total Cost 144,488 64,368 37,648 113,892 292,924 419,888 419,324 -16.25%
-
Net Worth 542,991 552,012 505,806 426,658 376,049 367,971 307,815 9.91%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 542,991 552,012 505,806 426,658 376,049 367,971 307,815 9.91%
NOSH 678,739 673,185 609,405 526,739 482,115 471,758 466,386 6.44%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -127.80% 24.83% 76.72% 21.38% 7.23% 4.95% 7.19% -
ROE -12.30% 5.51% 12.96% 2.27% 2.67% 4.67% 7.21% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.34 12.72 26.53 27.50 65.50 93.64 96.88 -32.26%
EPS -9.84 4.52 10.76 1.84 2.08 3.64 4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.83 0.81 0.78 0.78 0.66 3.25%
Adjusted Per Share Value based on latest NOSH - 526,739
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.13 8.27 15.62 13.99 30.50 42.66 43.63 -27.87%
EPS -6.45 2.94 6.33 0.94 0.97 1.66 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5244 0.5331 0.4885 0.4121 0.3632 0.3554 0.2973 9.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.60 0.76 0.745 0.495 0.53 0.63 0.69 -
P/RPS 6.42 5.97 2.81 1.80 0.81 0.67 0.71 44.28%
P/EPS -6.10 16.81 6.92 26.90 25.48 17.31 14.50 -
EY -16.40 5.95 14.44 3.72 3.92 5.78 6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.93 0.90 0.61 0.68 0.81 1.05 -5.44%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 23/05/14 23/05/13 22/05/12 26/05/11 26/05/10 -
Price 0.635 0.83 0.755 0.61 0.50 0.58 0.62 -
P/RPS 6.80 6.53 2.85 2.22 0.76 0.62 0.64 48.21%
P/EPS -6.45 18.36 7.02 33.15 24.04 15.93 13.03 -
EY -15.50 5.45 14.25 3.02 4.16 6.28 7.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.01 0.91 0.75 0.64 0.74 0.94 -2.85%

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