[SALCON] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -83.98%
YoY- -22.65%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 40,422 36,214 78,941 110,437 112,953 79,763 45,303 -1.88%
PBT -149 -663 6,832 6,660 10,078 4,516 2,796 -
Tax 31,159 8,404 -1,122 -1,195 -1,956 -872 -337 -
NP 31,010 7,741 5,710 5,465 8,122 3,644 2,459 52.53%
-
NP to SH 16,393 2,423 2,507 4,293 5,550 3,247 1,793 44.57%
-
Tax Rate - - 16.42% 17.94% 19.41% 19.31% 12.05% -
Total Cost 9,412 28,473 73,231 104,972 104,831 76,119 42,844 -22.31%
-
Net Worth 505,806 426,658 376,049 367,971 307,815 305,876 259,984 11.72%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 505,806 426,658 376,049 367,971 307,815 305,876 259,984 11.72%
NOSH 609,405 526,739 482,115 471,758 466,386 470,579 448,249 5.24%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 76.72% 21.38% 7.23% 4.95% 7.19% 4.57% 5.43% -
ROE 3.24% 0.57% 0.67% 1.17% 1.80% 1.06% 0.69% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 6.63 6.88 16.37 23.41 24.22 16.95 10.11 -6.78%
EPS 2.69 0.46 0.52 0.91 1.19 0.69 0.40 37.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.78 0.78 0.66 0.65 0.58 6.15%
Adjusted Per Share Value based on latest NOSH - 471,758
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.90 3.50 7.62 10.67 10.91 7.70 4.38 -1.91%
EPS 1.58 0.23 0.24 0.41 0.54 0.31 0.17 44.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4885 0.4121 0.3632 0.3554 0.2973 0.2954 0.2511 11.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.745 0.495 0.53 0.63 0.69 0.32 0.70 -
P/RPS 11.23 7.20 3.24 2.69 2.85 1.89 6.93 8.37%
P/EPS 27.70 107.61 101.92 69.23 57.98 46.38 175.00 -26.44%
EY 3.61 0.93 0.98 1.44 1.72 2.16 0.57 36.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.61 0.68 0.81 1.05 0.49 1.21 -4.81%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 23/05/13 22/05/12 26/05/11 26/05/10 27/05/09 28/05/08 -
Price 0.755 0.61 0.50 0.58 0.62 0.50 0.65 -
P/RPS 11.38 8.87 3.05 2.48 2.56 2.95 6.43 9.97%
P/EPS 28.07 132.61 96.15 63.74 52.10 72.46 162.50 -25.36%
EY 3.56 0.75 1.04 1.57 1.92 1.38 0.62 33.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.75 0.64 0.74 0.94 0.77 1.12 -3.39%

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