[SALCON] QoQ Annualized Quarter Result on 31-Jul-2003 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -86.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Revenue 132,548 153,752 144,592 7,510 4,332 0 6,778 1449.48%
PBT 23,101 33,184 30,640 7,103 47,420 0 -10,581 -
Tax -8,182 -11,240 -9,032 -872 0 0 1 -
NP 14,918 21,944 21,608 6,231 47,420 0 -10,580 -
-
NP to SH 14,918 21,944 21,608 6,231 47,420 0 -10,580 -
-
Tax Rate 35.42% 33.87% 29.48% 12.28% 0.00% - - -
Total Cost 117,629 131,808 122,984 1,279 -43,088 0 17,358 483.39%
-
Net Worth 102,976 100,293 83,287 2,052 -74,393 0 -87,783 -
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Net Worth 102,976 100,293 83,287 2,052 -74,393 0 -87,783 -
NOSH 189,644 188,522 167,244 5,734 19,998 19,996 19,996 695.26%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
NP Margin 11.26% 14.27% 14.94% 82.97% 1,094.64% 0.00% -156.09% -
ROE 14.49% 21.88% 25.94% 303.52% 0.00% 0.00% 0.00% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
RPS 69.89 81.56 86.46 130.96 21.66 0.00 33.90 94.81%
EPS 7.87 11.64 12.92 108.66 237.12 0.00 -52.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.543 0.532 0.498 0.358 -3.72 0.00 -4.39 -
Adjusted Per Share Value based on latest NOSH - 5,734
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
RPS 12.80 14.85 13.96 0.73 0.42 0.00 0.65 1459.46%
EPS 1.44 2.12 2.09 0.60 4.58 0.00 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.0969 0.0804 0.002 -0.0718 0.00 -0.0848 -
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 -
Price 2.10 2.43 2.77 1.00 1.00 1.00 1.00 -
P/RPS 3.00 2.98 3.20 0.76 4.62 0.00 2.95 1.56%
P/EPS 26.69 20.88 21.44 0.92 0.42 0.00 -1.89 -
EY 3.75 4.79 4.66 108.66 237.12 0.00 -52.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.87 4.57 5.56 2.79 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Date 28/06/04 29/03/04 01/12/03 22/09/03 29/08/03 - 30/05/03 -
Price 1.55 2.12 2.34 2.32 1.00 0.00 1.00 -
P/RPS 2.22 2.60 2.71 1.77 4.62 0.00 2.95 -23.05%
P/EPS 19.70 18.21 18.11 2.14 0.42 0.00 -1.89 -
EY 5.08 5.49 5.52 46.84 237.12 0.00 -52.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 3.98 4.70 6.48 0.00 0.00 0.00 -

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