[SALCON] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -278.14%
YoY- -217.72%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 111,436 109,736 121,290 131,589 136,078 132,332 162,379 -22.25%
PBT 3,406 3,124 549 1,781 2,054 1,812 -22,903 -
Tax -2,064 -2,028 4,469 -2,046 -1,200 -1,156 -4,609 -41.55%
NP 1,342 1,096 5,018 -265 854 656 -27,512 -
-
NP to SH 376 632 4,327 -652 366 656 -27,512 -
-
Tax Rate 60.60% 64.92% -814.03% 114.88% 58.42% 63.80% - -
Total Cost 110,094 108,640 116,272 131,854 135,224 131,676 189,891 -30.53%
-
Net Worth 145,028 102,699 112,417 108,430 103,699 125,050 119,702 13.68%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 145,028 102,699 112,417 108,430 103,699 125,050 119,702 13.68%
NOSH 268,571 197,500 212,107 212,608 203,333 205,000 196,233 23.34%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.20% 1.00% 4.14% -0.20% 0.63% 0.50% -16.94% -
ROE 0.26% 0.62% 3.85% -0.60% 0.35% 0.52% -22.98% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.49 55.56 57.18 61.89 66.92 64.55 82.75 -36.96%
EPS 0.14 0.32 2.04 -0.31 0.18 0.32 -14.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.53 0.51 0.51 0.61 0.61 -7.82%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.76 10.60 11.71 12.71 13.14 12.78 15.68 -22.25%
EPS 0.04 0.06 0.42 -0.06 0.04 0.06 -2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1401 0.0992 0.1086 0.1047 0.1002 0.1208 0.1156 13.71%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.96 1.30 1.36 0.95 0.50 0.56 0.41 -
P/RPS 2.31 2.34 2.38 1.53 0.75 0.87 0.50 178.17%
P/EPS 685.71 406.25 66.67 -309.78 277.78 175.00 -2.92 -
EY 0.15 0.25 1.50 -0.32 0.36 0.57 -34.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.50 2.57 1.86 0.98 0.92 0.67 92.16%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 14/05/07 28/02/07 28/11/06 12/09/06 23/05/06 24/02/06 -
Price 1.15 0.88 1.28 1.45 0.71 0.50 0.44 -
P/RPS 2.77 1.58 2.24 2.34 1.06 0.77 0.53 202.07%
P/EPS 821.43 275.00 62.75 -472.83 394.44 156.25 -3.14 -
EY 0.12 0.36 1.59 -0.21 0.25 0.64 -31.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.69 2.42 2.84 1.39 0.82 0.72 106.48%

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