[SALCON] YoY 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- -45.69%
YoY- 424.3%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
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 21,701 21,892 33,274 14,977 69,724 100,553 108,612 -23.52%
PBT 485 3,601 -2,750 -3,705 6,391 5,165 17,543 -44.98%
Tax 42,797 -7,454 -2,073 12,102 -1,730 -1,527 -2,575 -
NP 43,282 -3,853 -4,823 8,397 4,661 3,638 14,968 19.34%
-
NP to SH 27,928 884 -4,733 1,316 251 369 12,918 13.69%
-
Tax Rate -8,824.12% 207.00% - - 27.07% 29.56% 14.68% -
Total Cost -21,581 25,745 38,097 6,580 65,063 96,915 93,644 -
-
Net Worth 481,163 578,000 504,853 436,579 401,599 345,937 322,949 6.86%
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 481,163 578,000 504,853 436,579 401,599 345,937 322,949 6.86%
NOSH 677,694 680,000 631,066 526,000 501,999 461,250 468,043 6.35%
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 199.45% -17.60% -14.49% 56.07% 6.68% 3.62% 13.78% -
ROE 5.80% 0.15% -0.94% 0.30% 0.06% 0.11% 4.00% -
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 3.20 3.22 5.27 2.85 13.89 21.80 23.21 -28.10%
EPS 0.33 0.13 -0.75 0.25 0.05 0.08 2.76 -29.78%
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 2.14 2.16 3.29 1.48 6.89 9.93 10.73 -23.54%
EPS 2.76 0.09 -0.47 0.13 0.02 0.04 1.28 13.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4753 0.5709 0.4987 0.4312 0.3967 0.3417 0.319 6.86%
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 18.11 24.07 17.54 22.83 3.53 2.57 2.80 36.45%
P/EPS 14.07 596.15 -123.33 259.80 980.00 700.00 23.55 -8.21%
EY 7.11 0.17 -0.81 0.38 0.10 0.14 4.25 8.94%
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 19.83 18.48 15.93 22.48 3.38 2.16 3.02 36.80%
P/EPS 15.41 457.69 -112.00 255.81 940.00 587.50 25.36 -7.96%
EY 6.49 0.22 -0.89 0.39 0.11 0.17 3.94 8.66%
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