[SALCON] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -40.51%
YoY- 2.73%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 181,212 134,600 107,974 111,436 109,736 121,290 131,589 23.75%
PBT 11,184 -5,138 1,757 3,406 3,124 549 1,781 239.99%
Tax -1,348 -1,336 -542 -2,064 -2,028 4,469 -2,046 -24.26%
NP 9,836 -6,474 1,214 1,342 1,096 5,018 -265 -
-
NP to SH 7,172 -7,841 -25 376 632 4,327 -652 -
-
Tax Rate 12.05% - 30.85% 60.60% 64.92% -814.03% 114.88% -
Total Cost 171,376 141,074 106,760 110,094 108,640 116,272 131,854 19.07%
-
Net Worth 259,984 181,452 102,598 145,028 102,699 112,417 108,430 79.04%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 259,984 181,452 102,598 145,028 102,699 112,417 108,430 79.04%
NOSH 448,249 342,363 189,997 268,571 197,500 212,107 212,608 64.34%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.43% -4.81% 1.12% 1.20% 1.00% 4.14% -0.20% -
ROE 2.76% -4.32% -0.02% 0.26% 0.62% 3.85% -0.60% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 40.43 39.31 56.83 41.49 55.56 57.18 61.89 -24.69%
EPS 1.60 -2.29 -0.01 0.14 0.32 2.04 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.53 0.54 0.54 0.52 0.53 0.51 8.94%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.50 13.00 10.43 10.76 10.60 11.71 12.71 23.74%
EPS 0.69 -0.76 0.00 0.04 0.06 0.42 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2511 0.1752 0.0991 0.1401 0.0992 0.1086 0.1047 79.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.70 1.20 1.21 0.96 1.30 1.36 0.95 -
P/RPS 1.73 3.05 2.13 2.31 2.34 2.38 1.53 8.52%
P/EPS 43.75 -52.40 -9,075.00 685.71 406.25 66.67 -309.78 -
EY 2.29 -1.91 -0.01 0.15 0.25 1.50 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 2.26 2.24 1.78 2.50 2.57 1.86 -24.90%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 27/11/07 27/08/07 14/05/07 28/02/07 28/11/06 -
Price 0.65 0.94 1.08 1.15 0.88 1.28 1.45 -
P/RPS 1.61 2.39 1.90 2.77 1.58 2.24 2.34 -22.04%
P/EPS 40.62 -41.04 -8,100.00 821.43 275.00 62.75 -472.83 -
EY 2.46 -2.44 -0.01 0.12 0.36 1.59 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.77 2.00 2.13 1.69 2.42 2.84 -46.19%

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