[SALCON] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 66.53%
YoY- -86.95%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 22,538 20,842 27,477 84,163 81,046 78,016 109,539 -23.15%
PBT 6,872 -3,029 -5,776 5,848 5,020 5,501 10,978 -7.50%
Tax -6,065 126 14,169 -1,091 462 -1,296 -2,127 19.07%
NP 807 -2,903 8,393 4,757 5,482 4,205 8,851 -32.89%
-
NP to SH 3,514 -1,759 590 418 3,204 2,537 7,139 -11.13%
-
Tax Rate 88.26% - - 18.66% -9.20% 23.56% 19.38% -
Total Cost 21,731 23,745 19,084 79,406 75,564 73,811 100,688 -22.54%
-
Net Worth 581,161 514,169 0 397,100 363,438 310,077 303,290 11.44%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 581,161 514,169 0 397,100 363,438 310,077 303,290 11.44%
NOSH 675,769 676,538 589,999 522,500 478,208 469,814 466,601 6.36%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.58% -13.93% 30.55% 5.65% 6.76% 5.39% 8.08% -
ROE 0.60% -0.34% 0.00% 0.11% 0.88% 0.82% 2.35% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.34 3.08 4.66 16.11 16.95 16.61 23.48 -27.73%
EPS 0.52 -0.26 0.11 0.08 0.67 0.54 1.53 -16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.76 0.00 0.76 0.76 0.66 0.65 4.77%
Adjusted Per Share Value based on latest NOSH - 522,500
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.18 2.01 2.65 8.13 7.83 7.53 10.58 -23.13%
EPS 0.34 -0.17 0.06 0.04 0.31 0.25 0.69 -11.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5613 0.4966 0.00 0.3835 0.351 0.2995 0.2929 11.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.64 0.83 0.665 0.44 0.42 0.71 0.51 -
P/RPS 19.19 26.94 14.28 2.73 2.48 4.28 2.17 43.77%
P/EPS 123.08 -319.23 665.00 550.00 62.69 131.48 33.33 24.31%
EY 0.81 -0.31 0.15 0.18 1.60 0.76 3.00 -19.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.09 0.00 0.58 0.55 1.08 0.78 -0.87%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 20/11/14 27/11/13 26/11/12 30/11/11 29/11/10 25/11/09 -
Price 0.615 0.72 0.685 0.44 0.53 0.71 0.62 -
P/RPS 18.44 23.37 14.71 2.73 3.13 4.28 2.64 38.23%
P/EPS 118.27 -276.92 685.00 550.00 79.10 131.48 40.52 19.53%
EY 0.85 -0.36 0.15 0.18 1.26 0.76 2.47 -16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.95 0.00 0.58 0.70 1.08 0.95 -4.51%

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