[SALCON] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 11.59%
YoY- -67.89%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 27,434 121,290 98,692 68,039 33,083 162,379 136,184 -65.66%
PBT 781 549 1,336 1,027 453 -22,903 5,366 -72.36%
Tax -507 4,469 -1,535 -600 -289 -4,609 -4,766 -77.57%
NP 274 5,018 -199 427 164 -27,512 600 -40.72%
-
NP to SH 158 4,327 -489 183 164 -27,512 600 -58.94%
-
Tax Rate 64.92% -814.03% 114.90% 58.42% 63.80% - 88.82% -
Total Cost 27,160 116,272 98,891 67,612 32,919 189,891 135,584 -65.79%
-
Net Worth 102,699 112,417 108,430 103,699 125,050 119,702 100,645 1.35%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 102,699 112,417 108,430 103,699 125,050 119,702 100,645 1.35%
NOSH 197,500 212,107 212,608 203,333 205,000 196,233 193,548 1.35%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.00% 4.14% -0.20% 0.63% 0.50% -16.94% 0.44% -
ROE 0.15% 3.85% -0.45% 0.18% 0.13% -22.98% 0.60% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.89 57.18 46.42 33.46 16.14 82.75 70.36 -66.12%
EPS 0.08 2.04 -0.23 0.09 0.08 -14.02 0.31 -59.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.51 0.51 0.61 0.61 0.52 0.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.71 11.98 9.75 6.72 3.27 16.04 13.45 -65.66%
EPS 0.02 0.43 -0.05 0.02 0.02 -2.72 0.06 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1014 0.111 0.1071 0.1024 0.1235 0.1182 0.0994 1.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.30 1.36 0.95 0.50 0.56 0.41 0.49 -
P/RPS 9.36 2.38 2.05 1.49 3.47 0.50 0.70 464.24%
P/EPS 1,625.00 66.67 -413.04 555.56 700.00 -2.92 158.06 373.48%
EY 0.06 1.50 -0.24 0.18 0.14 -34.20 0.63 -79.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.57 1.86 0.98 0.92 0.67 0.94 92.07%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 28/02/07 28/11/06 12/09/06 23/05/06 24/02/06 24/11/05 -
Price 0.88 1.28 1.45 0.71 0.50 0.44 0.47 -
P/RPS 6.34 2.24 3.12 2.12 3.10 0.53 0.67 347.99%
P/EPS 1,100.00 62.75 -630.43 788.89 625.00 -3.14 151.61 275.23%
EY 0.09 1.59 -0.16 0.13 0.16 -31.86 0.66 -73.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.42 2.84 1.39 0.82 0.72 0.90 52.26%

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