[SALCON] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 232.76%
YoY- 91.24%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 110,437 549,879 299,581 221,565 112,953 369,842 300,951 -48.77%
PBT 6,660 44,064 33,122 27,621 10,078 33,336 25,117 -58.75%
Tax -1,195 -8,602 -5,827 -4,531 -1,956 -7,256 -5,426 -63.56%
NP 5,465 35,462 27,295 23,090 8,122 26,080 19,691 -57.48%
-
NP to SH 4,293 26,793 21,005 18,468 5,550 22,050 16,796 -59.75%
-
Tax Rate 17.94% 19.52% 17.59% 16.40% 19.41% 21.77% 21.60% -
Total Cost 104,972 514,417 272,286 198,475 104,831 343,762 281,260 -48.19%
-
Net Worth 367,971 318,461 308,759 322,605 307,815 308,980 304,105 13.56%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 7,024 - - - 7,022 - -
Div Payout % - 26.22% - - - 31.85% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 367,971 318,461 308,759 322,605 307,815 308,980 304,105 13.56%
NOSH 471,758 468,325 467,817 467,544 466,386 468,152 467,855 0.55%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.95% 6.45% 9.11% 10.42% 7.19% 7.05% 6.54% -
ROE 1.17% 8.41% 6.80% 5.72% 1.80% 7.14% 5.52% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.41 117.41 64.04 47.39 24.22 79.00 64.33 -49.06%
EPS 0.91 5.72 4.49 3.95 1.19 4.71 3.59 -59.98%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.78 0.68 0.66 0.69 0.66 0.66 0.65 12.93%
Adjusted Per Share Value based on latest NOSH - 468,043
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.91 54.31 29.59 21.88 11.16 36.53 29.73 -48.77%
EPS 0.42 2.65 2.07 1.82 0.55 2.18 1.66 -60.03%
DPS 0.00 0.69 0.00 0.00 0.00 0.69 0.00 -
NAPS 0.3635 0.3146 0.305 0.3186 0.304 0.3052 0.3004 13.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.63 0.69 0.71 0.65 0.69 0.69 0.51 -
P/RPS 2.69 0.59 1.11 1.37 2.85 0.87 0.79 126.50%
P/EPS 69.23 12.06 15.81 16.46 57.98 14.65 14.21 187.66%
EY 1.44 8.29 6.32 6.08 1.72 6.83 7.04 -65.31%
DY 0.00 2.17 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.81 1.01 1.08 0.94 1.05 1.05 0.78 2.55%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 29/11/10 19/08/10 26/05/10 24/02/10 25/11/09 -
Price 0.58 0.63 0.71 0.70 0.62 0.68 0.62 -
P/RPS 2.48 0.54 1.11 1.48 2.56 0.86 0.96 88.38%
P/EPS 63.74 11.01 15.81 17.72 52.10 14.44 17.27 139.01%
EY 1.57 9.08 6.32 5.64 1.92 6.93 5.79 -58.13%
DY 0.00 2.38 0.00 0.00 0.00 2.21 0.00 -
P/NAPS 0.74 0.93 1.08 1.01 0.94 1.03 0.95 -15.35%

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