[SALCON] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -55.17%
YoY- 41.15%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,949 22,538 20,842 27,477 84,163 81,046 78,016 -18.43%
PBT 277 6,872 -3,029 -5,776 5,848 5,020 5,501 -39.20%
Tax -1,797 -6,065 126 14,169 -1,091 462 -1,296 5.59%
NP -1,520 807 -2,903 8,393 4,757 5,482 4,205 -
-
NP to SH -755 3,514 -1,759 590 418 3,204 2,537 -
-
Tax Rate 648.74% 88.26% - - 18.66% -9.20% 23.56% -
Total Cost 24,469 21,731 23,745 19,084 79,406 75,564 73,811 -16.79%
-
Net Worth 481,162 581,161 514,169 0 397,100 363,438 310,077 7.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 481,162 581,161 514,169 0 397,100 363,438 310,077 7.59%
NOSH 677,694 675,769 676,538 589,999 522,500 478,208 469,814 6.29%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -6.62% 3.58% -13.93% 30.55% 5.65% 6.76% 5.39% -
ROE -0.16% 0.60% -0.34% 0.00% 0.11% 0.88% 0.82% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.39 3.34 3.08 4.66 16.11 16.95 16.61 -23.25%
EPS -0.11 0.52 -0.26 0.11 0.08 0.67 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.86 0.76 0.00 0.76 0.76 0.66 1.22%
Adjusted Per Share Value based on latest NOSH - 589,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.22 2.18 2.01 2.65 8.13 7.83 7.53 -18.40%
EPS -0.07 0.34 -0.17 0.06 0.04 0.31 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4647 0.5613 0.4966 0.00 0.3835 0.351 0.2995 7.58%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.58 0.64 0.83 0.665 0.44 0.42 0.71 -
P/RPS 17.13 19.19 26.94 14.28 2.73 2.48 4.28 25.97%
P/EPS -520.61 123.08 -319.23 665.00 550.00 62.69 131.48 -
EY -0.19 0.81 -0.31 0.15 0.18 1.60 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 1.09 0.00 0.58 0.55 1.08 -4.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 30/11/15 20/11/14 27/11/13 26/11/12 30/11/11 29/11/10 -
Price 0.575 0.615 0.72 0.685 0.44 0.53 0.71 -
P/RPS 16.98 18.44 23.37 14.71 2.73 3.13 4.28 25.79%
P/EPS -516.12 118.27 -276.92 685.00 550.00 79.10 131.48 -
EY -0.19 0.85 -0.36 0.15 0.18 1.26 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.95 0.00 0.58 0.70 1.08 -4.67%

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