[SALCON] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 191.47%
YoY- 1034.81%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 252,501 229,041 214,488 181,212 134,600 107,974 111,436 72.08%
PBT 16,029 15,128 15,468 11,184 -5,138 1,757 3,406 179.51%
Tax -4,140 -2,844 -2,416 -1,348 -1,336 -542 -2,064 58.71%
NP 11,889 12,284 13,052 9,836 -6,474 1,214 1,342 325.32%
-
NP to SH 8,822 9,766 10,944 7,172 -7,841 -25 376 711.77%
-
Tax Rate 25.83% 18.80% 15.62% 12.05% - 30.85% 60.60% -
Total Cost 240,612 216,757 201,436 171,376 141,074 106,760 110,094 68.01%
-
Net Worth 286,766 285,628 273,599 259,984 181,452 102,598 145,028 57.21%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 286,766 285,628 273,599 259,984 181,452 102,598 145,028 57.21%
NOSH 462,526 460,691 455,999 448,249 342,363 189,997 268,571 43.43%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.71% 5.36% 6.09% 5.43% -4.81% 1.12% 1.20% -
ROE 3.08% 3.42% 4.00% 2.76% -4.32% -0.02% 0.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 54.59 49.72 47.04 40.43 39.31 56.83 41.49 19.97%
EPS 1.91 2.12 2.40 1.60 -2.29 -0.01 0.14 466.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.60 0.58 0.53 0.54 0.54 9.60%
Adjusted Per Share Value based on latest NOSH - 448,249
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.39 22.12 20.71 17.50 13.00 10.43 10.76 72.12%
EPS 0.85 0.94 1.06 0.69 -0.76 0.00 0.04 660.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.277 0.2759 0.2642 0.2511 0.1752 0.0991 0.1401 57.20%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.40 0.46 0.70 1.20 1.21 0.96 -
P/RPS 0.75 0.80 0.98 1.73 3.05 2.13 2.31 -52.59%
P/EPS 21.50 18.87 19.17 43.75 -52.40 -9,075.00 685.71 -89.95%
EY 4.65 5.30 5.22 2.29 -1.91 -0.01 0.15 876.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.77 1.21 2.26 2.24 1.78 -48.23%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 28/08/08 28/05/08 27/02/08 27/11/07 27/08/07 -
Price 0.37 0.40 0.47 0.65 0.94 1.08 1.15 -
P/RPS 0.68 0.80 1.00 1.61 2.39 1.90 2.77 -60.62%
P/EPS 19.40 18.87 19.58 40.62 -41.04 -8,100.00 821.43 -91.67%
EY 5.16 5.30 5.11 2.46 -2.44 -0.01 0.12 1113.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.78 1.12 1.77 2.00 2.13 -56.86%

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