[SALCON] YoY Cumulative 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- 54.31%
YoY- 35.57%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 37,558 43,299 73,696 51,191 148,665 210,990 221,565 -25.58%
PBT -14,161 14,091 -2,899 -4,368 13,223 11,825 27,621 -
Tax 37,178 -12,629 29,086 20,506 -2,852 -2,722 -4,531 -
NP 23,017 1,462 26,187 16,138 10,371 9,103 23,090 -0.05%
-
NP to SH 11,231 8,491 11,660 3,739 2,758 4,662 18,468 -7.94%
-
Tax Rate - 89.62% - - 21.57% 23.02% 16.40% -
Total Cost 14,541 41,837 47,509 35,053 138,294 201,887 198,475 -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 2.33% 1.48% 2.34% 0.86% 0.69% 1.31% 5.72% -
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 5.54 6.43 11.82 9.72 29.65 44.35 47.39 -30.05%
EPS -1.85 1.26 1.87 0.71 0.55 0.98 3.95 -
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 3.71 4.28 7.28 5.06 14.68 20.84 21.88 -25.58%
EPS 1.11 0.84 1.15 0.37 0.27 0.46 1.82 -7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4753 0.5658 0.4927 0.4316 0.3962 0.3524 0.3186 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 10.47 12.06 7.83 6.68 1.65 1.26 1.37 40.30%
P/EPS 35.00 61.51 49.47 91.52 89.09 57.14 16.46 13.38%
EY 2.86 1.63 2.02 1.09 1.12 1.75 6.08 -11.80%
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 11.46 9.26 7.11 6.58 1.59 1.06 1.48 40.61%
P/EPS 38.32 47.22 44.92 90.12 85.45 47.96 17.72 13.70%
EY 2.61 2.12 2.23 1.11 1.17 2.09 5.64 -12.04%
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