[SALCON] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -63.02%
YoY- -41.6%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 21,407 40,422 36,214 78,941 110,437 112,953 79,763 -19.67%
PBT 10,490 -149 -663 6,832 6,660 10,078 4,516 15.07%
Tax -5,175 31,159 8,404 -1,122 -1,195 -1,956 -872 34.53%
NP 5,315 31,010 7,741 5,710 5,465 8,122 3,644 6.48%
-
NP to SH 7,607 16,393 2,423 2,507 4,293 5,550 3,247 15.23%
-
Tax Rate 49.33% - - 16.42% 17.94% 19.41% 19.31% -
Total Cost 16,092 9,412 28,473 73,231 104,972 104,831 76,119 -22.80%
-
Net Worth 552,012 505,806 426,658 376,049 367,971 307,815 305,876 10.33%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 552,012 505,806 426,658 376,049 367,971 307,815 305,876 10.33%
NOSH 673,185 609,405 526,739 482,115 471,758 466,386 470,579 6.14%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 24.83% 76.72% 21.38% 7.23% 4.95% 7.19% 4.57% -
ROE 1.38% 3.24% 0.57% 0.67% 1.17% 1.80% 1.06% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.18 6.63 6.88 16.37 23.41 24.22 16.95 -24.32%
EPS 1.13 2.69 0.46 0.52 0.91 1.19 0.69 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.81 0.78 0.78 0.66 0.65 3.94%
Adjusted Per Share Value based on latest NOSH - 482,115
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.11 3.99 3.58 7.80 10.91 11.16 7.88 -19.70%
EPS 0.75 1.62 0.24 0.25 0.42 0.55 0.32 15.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5452 0.4996 0.4214 0.3714 0.3635 0.304 0.3021 10.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.76 0.745 0.495 0.53 0.63 0.69 0.32 -
P/RPS 23.90 11.23 7.20 3.24 2.69 2.85 1.89 52.60%
P/EPS 67.26 27.70 107.61 101.92 69.23 57.98 46.38 6.38%
EY 1.49 3.61 0.93 0.98 1.44 1.72 2.16 -5.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.90 0.61 0.68 0.81 1.05 0.49 11.26%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 23/05/14 23/05/13 22/05/12 26/05/11 26/05/10 27/05/09 -
Price 0.83 0.755 0.61 0.50 0.58 0.62 0.50 -
P/RPS 26.10 11.38 8.87 3.05 2.48 2.56 2.95 43.79%
P/EPS 73.45 28.07 132.61 96.15 63.74 52.10 72.46 0.22%
EY 1.36 3.56 0.75 1.04 1.57 1.92 1.38 -0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.91 0.75 0.64 0.74 0.94 0.77 4.62%

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