[SALCON] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.26%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
Revenue 68,039 33,083 162,379 136,184 112,654 85,806 47,241 29.50%
PBT 1,027 453 -22,903 5,366 4,447 3,688 2,260 -42.82%
Tax -600 -289 -4,609 -4,766 -3,877 -3,121 -1,923 -56.19%
NP 427 164 -27,512 600 570 567 337 18.26%
-
NP to SH 183 164 -27,512 600 570 567 337 -35.12%
-
Tax Rate 58.42% 63.80% - 88.82% 87.18% 84.63% 85.09% -
Total Cost 67,612 32,919 189,891 135,584 112,084 85,239 46,904 29.58%
-
Net Worth 103,699 125,050 119,702 100,645 98,799 101,668 107,047 -2.22%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
Net Worth 103,699 125,050 119,702 100,645 98,799 101,668 107,047 -2.22%
NOSH 203,333 205,000 196,233 193,548 189,999 195,517 198,235 1.81%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
NP Margin 0.63% 0.50% -16.94% 0.44% 0.51% 0.66% 0.71% -
ROE 0.18% 0.13% -22.98% 0.60% 0.58% 0.56% 0.31% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
RPS 33.46 16.14 82.75 70.36 59.29 43.89 23.83 27.19%
EPS 0.09 0.08 -14.02 0.31 0.30 0.29 0.17 -36.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.61 0.61 0.52 0.52 0.52 0.54 -3.97%
Adjusted Per Share Value based on latest NOSH - 150,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
RPS 6.57 3.20 15.68 13.15 10.88 8.29 4.56 29.54%
EPS 0.02 0.02 -2.66 0.06 0.06 0.05 0.03 -24.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1002 0.1208 0.1156 0.0972 0.0954 0.0982 0.1034 -2.20%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 29/04/05 31/01/05 -
Price 0.50 0.56 0.41 0.49 0.56 0.70 1.07 -
P/RPS 1.49 3.47 0.50 0.70 0.94 1.60 4.49 -54.24%
P/EPS 555.56 700.00 -2.92 158.06 186.67 241.38 629.41 -8.46%
EY 0.18 0.14 -34.20 0.63 0.54 0.41 0.16 8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.92 0.67 0.94 1.08 1.35 1.98 -39.25%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
Date 12/09/06 23/05/06 24/02/06 24/11/05 19/08/05 27/06/05 23/03/05 -
Price 0.71 0.50 0.44 0.47 0.54 0.58 0.83 -
P/RPS 2.12 3.10 0.53 0.67 0.91 1.32 3.48 -29.62%
P/EPS 788.89 625.00 -3.14 151.61 180.00 200.00 488.24 40.50%
EY 0.13 0.16 -31.86 0.66 0.56 0.50 0.20 -26.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.82 0.72 0.90 1.04 1.12 1.54 -7.00%

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