[SALCON] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.76%
YoY- 38653.14%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 382,824 319,052 252,501 229,041 214,488 181,212 134,600 100.86%
PBT 28,278 18,064 16,029 15,128 15,468 11,184 -5,138 -
Tax -6,598 -3,488 -4,140 -2,844 -2,416 -1,348 -1,336 190.28%
NP 21,680 14,576 11,889 12,284 13,052 9,836 -6,474 -
-
NP to SH 19,314 12,988 8,822 9,766 10,944 7,172 -7,841 -
-
Tax Rate 23.33% 19.31% 25.83% 18.80% 15.62% 12.05% - -
Total Cost 361,144 304,476 240,612 216,757 201,436 171,376 141,074 87.24%
-
Net Worth 304,711 305,876 286,766 285,628 273,599 259,984 181,452 41.32%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 304,711 305,876 286,766 285,628 273,599 259,984 181,452 41.32%
NOSH 468,786 470,579 462,526 460,691 455,999 448,249 342,363 23.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.66% 4.57% 4.71% 5.36% 6.09% 5.43% -4.81% -
ROE 6.34% 4.25% 3.08% 3.42% 4.00% 2.76% -4.32% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 81.66 67.80 54.59 49.72 47.04 40.43 39.31 62.87%
EPS 4.12 2.76 1.91 2.12 2.40 1.60 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.62 0.62 0.60 0.58 0.53 14.58%
Adjusted Per Share Value based on latest NOSH - 463,249
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 36.97 30.81 24.39 22.12 20.71 17.50 13.00 100.85%
EPS 1.87 1.25 0.85 0.94 1.06 0.69 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2943 0.2954 0.277 0.2759 0.2642 0.2511 0.1752 41.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.55 0.32 0.41 0.40 0.46 0.70 1.20 -
P/RPS 0.67 0.47 0.75 0.80 0.98 1.73 3.05 -63.62%
P/EPS 13.35 11.59 21.50 18.87 19.17 43.75 -52.40 -
EY 7.49 8.63 4.65 5.30 5.22 2.29 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.49 0.66 0.65 0.77 1.21 2.26 -47.92%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 26/02/09 27/11/08 28/08/08 28/05/08 27/02/08 -
Price 0.52 0.50 0.37 0.40 0.47 0.65 0.94 -
P/RPS 0.64 0.74 0.68 0.80 1.00 1.61 2.39 -58.48%
P/EPS 12.62 18.12 19.40 18.87 19.58 40.62 -41.04 -
EY 7.92 5.52 5.16 5.30 5.11 2.46 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.60 0.65 0.78 1.12 1.77 -41.13%

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