[SALCON] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 560.33%
YoY- -53.6%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 85,520 77,660 63,428 85,628 161,688 144,856 315,764 -19.55%
PBT -34,688 -16,952 -58,584 41,960 -596 -2,652 27,328 -
Tax -3,864 -556 -22,476 -20,700 124,636 33,616 -4,488 -2.46%
NP -38,552 -17,508 -81,060 21,260 124,040 30,964 22,840 -
-
NP to SH -30,688 -15,196 -66,788 30,428 65,572 9,692 10,028 -
-
Tax Rate - - - 49.33% - - 16.42% -
Total Cost 124,072 95,168 144,488 64,368 37,648 113,892 292,924 -13.33%
-
Net Worth 451,360 481,863 542,991 552,012 505,806 426,658 376,049 3.08%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 451,360 481,863 542,991 552,012 505,806 426,658 376,049 3.08%
NOSH 677,694 677,694 678,739 673,185 609,405 526,739 482,115 5.83%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -45.08% -22.54% -127.80% 24.83% 76.72% 21.38% 7.23% -
ROE -6.80% -3.15% -12.30% 5.51% 12.96% 2.27% 2.67% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.69 12.09 9.34 12.72 26.53 27.50 65.50 -23.92%
EPS -4.56 -2.36 -9.84 4.52 10.76 1.84 2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.75 0.80 0.82 0.83 0.81 0.78 -2.50%
Adjusted Per Share Value based on latest NOSH - 673,185
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.26 7.50 6.13 8.27 15.62 13.99 30.50 -19.55%
EPS -2.96 -1.47 -6.45 2.94 6.33 0.94 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4359 0.4654 0.5244 0.5331 0.4885 0.4121 0.3632 3.08%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.40 0.685 0.60 0.76 0.745 0.495 0.53 -
P/RPS 3.15 5.67 6.42 5.97 2.81 1.80 0.81 25.38%
P/EPS -8.78 -28.96 -6.10 16.81 6.92 26.90 25.48 -
EY -11.39 -3.45 -16.40 5.95 14.44 3.72 3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.91 0.75 0.93 0.90 0.61 0.68 -2.06%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 29/05/17 26/05/16 28/05/15 23/05/14 23/05/13 22/05/12 -
Price 0.41 0.63 0.635 0.83 0.755 0.61 0.50 -
P/RPS 3.23 5.21 6.80 6.53 2.85 2.22 0.76 27.25%
P/EPS -9.00 -26.64 -6.45 18.36 7.02 33.15 24.04 -
EY -11.11 -3.75 -15.50 5.45 14.25 3.02 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.84 0.79 1.01 0.91 0.75 0.64 -0.79%

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