[SALCON] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -30851.73%
YoY- -281.21%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 229,041 214,488 181,212 134,600 107,974 111,436 109,736 63.10%
PBT 15,128 15,468 11,184 -5,138 1,757 3,406 3,124 185.40%
Tax -2,844 -2,416 -1,348 -1,336 -542 -2,064 -2,028 25.21%
NP 12,284 13,052 9,836 -6,474 1,214 1,342 1,096 398.62%
-
NP to SH 9,766 10,944 7,172 -7,841 -25 376 632 517.30%
-
Tax Rate 18.80% 15.62% 12.05% - 30.85% 60.60% 64.92% -
Total Cost 216,757 201,436 171,376 141,074 106,760 110,094 108,640 58.28%
-
Net Worth 285,628 273,599 259,984 181,452 102,598 145,028 102,699 97.40%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 285,628 273,599 259,984 181,452 102,598 145,028 102,699 97.40%
NOSH 460,691 455,999 448,249 342,363 189,997 268,571 197,500 75.61%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.36% 6.09% 5.43% -4.81% 1.12% 1.20% 1.00% -
ROE 3.42% 4.00% 2.76% -4.32% -0.02% 0.26% 0.62% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.72 47.04 40.43 39.31 56.83 41.49 55.56 -7.11%
EPS 2.12 2.40 1.60 -2.29 -0.01 0.14 0.32 251.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.58 0.53 0.54 0.54 0.52 12.40%
Adjusted Per Share Value based on latest NOSH - 424,463
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.60 21.16 17.88 13.28 10.65 10.99 10.83 63.08%
EPS 0.96 1.08 0.71 -0.77 0.00 0.04 0.06 531.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2818 0.2699 0.2565 0.179 0.1012 0.1431 0.1013 97.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.40 0.46 0.70 1.20 1.21 0.96 1.30 -
P/RPS 0.80 0.98 1.73 3.05 2.13 2.31 2.34 -51.01%
P/EPS 18.87 19.17 43.75 -52.40 -9,075.00 685.71 406.25 -87.00%
EY 5.30 5.22 2.29 -1.91 -0.01 0.15 0.25 661.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 1.21 2.26 2.24 1.78 2.50 -59.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 28/05/08 27/02/08 27/11/07 27/08/07 14/05/07 -
Price 0.40 0.47 0.65 0.94 1.08 1.15 0.88 -
P/RPS 0.80 1.00 1.61 2.39 1.90 2.77 1.58 -36.39%
P/EPS 18.87 19.58 40.62 -41.04 -8,100.00 821.43 275.00 -83.15%
EY 5.30 5.11 2.46 -2.44 -0.01 0.12 0.36 497.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.78 1.12 1.77 2.00 2.13 1.69 -47.02%

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