[SALCON] QoQ Annualized Quarter Result on 31-Jul-2004 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ--%
YoY- 48.71%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
Revenue 114,408 94,482 85,276 146,766 0 132,548 153,752 -21.10%
PBT 4,917 4,520 5,172 14,347 0 23,101 33,184 -78.38%
Tax -4,161 -3,846 -4,164 -5,081 0 -8,182 -11,240 -54.93%
NP 756 674 1,008 9,266 0 14,918 21,944 -93.29%
-
NP to SH 756 674 1,008 9,266 0 14,918 21,944 -93.29%
-
Tax Rate 84.62% 85.09% 80.51% 35.42% - 35.42% 33.87% -
Total Cost 113,652 93,808 84,268 137,500 0 117,629 131,808 -11.20%
-
Net Worth 101,668 107,047 104,289 102,764 0 102,976 100,293 1.09%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
Net Worth 101,668 107,047 104,289 102,764 0 102,976 100,293 1.09%
NOSH 195,517 198,235 193,846 190,658 189,644 189,644 188,522 2.96%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
NP Margin 0.66% 0.71% 1.18% 6.31% 0.00% 11.26% 14.27% -
ROE 0.74% 0.63% 0.97% 9.02% 0.00% 14.49% 21.88% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
RPS 58.52 47.66 43.99 76.98 0.00 69.89 81.56 -23.37%
EPS 0.39 0.34 0.52 4.86 0.00 7.87 11.64 -93.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.54 0.538 0.539 0.00 0.543 0.532 -1.81%
Adjusted Per Share Value based on latest NOSH - 192,300
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
RPS 11.05 9.12 8.24 14.17 0.00 12.80 14.85 -21.10%
EPS 0.07 0.07 0.10 0.89 0.00 1.44 2.12 -93.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0982 0.1034 0.1007 0.0992 0.00 0.0995 0.0969 1.07%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/06/04 30/04/04 30/01/04 -
Price 0.70 1.07 1.02 1.37 1.54 2.10 2.43 -
P/RPS 1.20 2.24 2.32 1.78 0.00 3.00 2.98 -51.79%
P/EPS 181.03 314.71 196.15 28.19 0.00 26.69 20.88 465.55%
EY 0.55 0.32 0.51 3.55 0.00 3.75 4.79 -82.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.98 1.90 2.54 0.00 3.87 4.57 -62.40%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 CAGR
Date 27/06/05 23/03/05 21/12/04 20/09/04 - 28/06/04 29/03/04 -
Price 0.58 0.83 1.02 1.07 0.00 1.55 2.12 -
P/RPS 0.99 1.74 2.32 1.39 0.00 2.22 2.60 -53.90%
P/EPS 150.00 244.12 196.15 22.02 0.00 19.70 18.21 442.79%
EY 0.67 0.41 0.51 4.54 0.00 5.08 5.49 -81.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.54 1.90 1.99 0.00 2.85 3.98 -63.83%

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