[SALCON] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 205.19%
YoY- 2810.64%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 79,763 252,501 171,781 107,244 45,303 134,600 80,981 -1.00%
PBT 4,516 16,029 11,346 7,734 2,796 -5,138 1,318 127.10%
Tax -872 -4,140 -2,133 -1,208 -337 -1,336 -407 66.11%
NP 3,644 11,889 9,213 6,526 2,459 -6,474 911 151.77%
-
NP to SH 3,247 8,822 7,325 5,472 1,793 -7,841 -19 -
-
Tax Rate 19.31% 25.83% 18.80% 15.62% 12.05% - 30.88% -
Total Cost 76,119 240,612 162,568 100,718 42,844 141,074 80,070 -3.31%
-
Net Worth 305,876 286,766 285,628 273,599 259,984 181,452 102,600 107.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 305,876 286,766 285,628 273,599 259,984 181,452 102,600 107.00%
NOSH 470,579 462,526 460,691 455,999 448,249 342,363 190,000 82.95%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.57% 4.71% 5.36% 6.09% 5.43% -4.81% 1.12% -
ROE 1.06% 3.08% 2.56% 2.00% 0.69% -4.32% -0.02% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 16.95 54.59 37.29 23.52 10.11 39.31 42.62 -45.88%
EPS 0.69 1.91 1.59 1.20 0.40 -2.29 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.62 0.60 0.58 0.53 0.54 13.14%
Adjusted Per Share Value based on latest NOSH - 465,696
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.88 24.94 16.97 10.59 4.47 13.29 8.00 -1.00%
EPS 0.32 0.87 0.72 0.54 0.18 -0.77 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3021 0.2832 0.2821 0.2702 0.2568 0.1792 0.1013 107.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.32 0.41 0.40 0.46 0.70 1.20 1.21 -
P/RPS 1.89 0.75 1.07 1.96 6.93 3.05 2.84 -23.75%
P/EPS 46.38 21.50 25.16 38.33 175.00 -52.40 -12,100.00 -
EY 2.16 4.65 3.98 2.61 0.57 -1.91 -0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.65 0.77 1.21 2.26 2.24 -63.66%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 27/11/08 28/08/08 28/05/08 27/02/08 27/11/07 -
Price 0.50 0.37 0.40 0.47 0.65 0.94 1.08 -
P/RPS 2.95 0.68 1.07 2.00 6.43 2.39 2.53 10.77%
P/EPS 72.46 19.40 25.16 39.17 162.50 -41.04 -10,800.00 -
EY 1.38 5.16 3.98 2.55 0.62 -2.44 -0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.60 0.65 0.78 1.12 1.77 2.00 -47.04%

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