[SALCON] QoQ Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -32.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 85,276 146,766 0 132,548 153,752 144,592 7,510 593.30%
PBT 5,172 14,347 0 23,101 33,184 30,640 7,103 -22.34%
Tax -4,164 -5,081 0 -8,182 -11,240 -9,032 -872 247.63%
NP 1,008 9,266 0 14,918 21,944 21,608 6,231 -76.58%
-
NP to SH 1,008 9,266 0 14,918 21,944 21,608 6,231 -76.58%
-
Tax Rate 80.51% 35.42% - 35.42% 33.87% 29.48% 12.28% -
Total Cost 84,268 137,500 0 117,629 131,808 122,984 1,279 2714.97%
-
Net Worth 104,289 102,764 0 102,976 100,293 83,287 2,052 2188.93%
Dividend
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 104,289 102,764 0 102,976 100,293 83,287 2,052 2188.93%
NOSH 193,846 190,658 189,644 189,644 188,522 167,244 5,734 1553.96%
Ratio Analysis
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 1.18% 6.31% 0.00% 11.26% 14.27% 14.94% 82.97% -
ROE 0.97% 9.02% 0.00% 14.49% 21.88% 25.94% 303.52% -
Per Share
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 43.99 76.98 0.00 69.89 81.56 86.46 130.96 -58.08%
EPS 0.52 4.86 0.00 7.87 11.64 12.92 108.66 -98.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.538 0.539 0.00 0.543 0.532 0.498 0.358 38.34%
Adjusted Per Share Value based on latest NOSH - 197,272
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 8.41 14.48 0.00 13.08 15.17 14.26 0.74 593.78%
EPS 0.10 0.91 0.00 1.47 2.16 2.13 0.61 -76.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.1014 0.00 0.1016 0.0989 0.0822 0.002 2211.41%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/10/04 30/07/04 30/06/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.02 1.37 1.54 2.10 2.43 2.77 1.00 -
P/RPS 2.32 1.78 0.00 3.00 2.98 3.20 0.76 143.36%
P/EPS 196.15 28.19 0.00 26.69 20.88 21.44 0.92 7076.65%
EY 0.51 3.55 0.00 3.75 4.79 4.66 108.66 -98.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.54 0.00 3.87 4.57 5.56 2.79 -26.37%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 21/12/04 20/09/04 - 28/06/04 29/03/04 01/12/03 22/09/03 -
Price 1.02 1.07 0.00 1.55 2.12 2.34 2.32 -
P/RPS 2.32 1.39 0.00 2.22 2.60 2.71 1.77 24.06%
P/EPS 196.15 22.02 0.00 19.70 18.21 18.11 2.14 3562.19%
EY 0.51 4.54 0.00 5.08 5.49 5.52 46.84 -97.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.99 0.00 2.85 3.98 4.70 6.48 -62.38%

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