[SALCON] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -110.11%
YoY- 96.11%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 107,244 45,303 134,600 80,981 55,718 27,434 121,290 -7.88%
PBT 7,734 2,796 -5,138 1,318 1,703 781 549 484.23%
Tax -1,208 -337 -1,336 -407 -1,032 -507 4,469 -
NP 6,526 2,459 -6,474 911 671 274 5,018 19.16%
-
NP to SH 5,472 1,793 -7,841 -19 188 158 4,327 16.95%
-
Tax Rate 15.62% 12.05% - 30.88% 60.60% 64.92% -814.03% -
Total Cost 100,718 42,844 141,074 80,070 55,047 27,160 116,272 -9.13%
-
Net Worth 273,599 259,984 181,452 102,600 145,028 102,699 112,417 81.03%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 273,599 259,984 181,452 102,600 145,028 102,699 112,417 81.03%
NOSH 455,999 448,249 342,363 190,000 268,571 197,500 212,107 66.65%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.09% 5.43% -4.81% 1.12% 1.20% 1.00% 4.14% -
ROE 2.00% 0.69% -4.32% -0.02% 0.13% 0.15% 3.85% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.52 10.11 39.31 42.62 20.75 13.89 57.18 -44.72%
EPS 1.20 0.40 -2.29 -0.01 0.07 0.08 2.04 -29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.58 0.53 0.54 0.54 0.52 0.53 8.62%
Adjusted Per Share Value based on latest NOSH - 413,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.36 4.38 13.00 7.82 5.38 2.65 11.71 -7.84%
EPS 0.53 0.17 -0.76 0.00 0.02 0.02 0.42 16.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2642 0.2511 0.1752 0.0991 0.1401 0.0992 0.1086 80.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.46 0.70 1.20 1.21 0.96 1.30 1.36 -
P/RPS 1.96 6.93 3.05 2.84 4.63 9.36 2.38 -12.15%
P/EPS 38.33 175.00 -52.40 -12,100.00 1,371.43 1,625.00 66.67 -30.88%
EY 2.61 0.57 -1.91 -0.01 0.07 0.06 1.50 44.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.21 2.26 2.24 1.78 2.50 2.57 -55.25%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 27/02/08 27/11/07 27/08/07 14/05/07 28/02/07 -
Price 0.47 0.65 0.94 1.08 1.15 0.88 1.28 -
P/RPS 2.00 6.43 2.39 2.53 5.54 6.34 2.24 -7.28%
P/EPS 39.17 162.50 -41.04 -10,800.00 1,642.86 1,100.00 62.75 -26.98%
EY 2.55 0.62 -2.44 -0.01 0.06 0.09 1.59 37.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.12 1.77 2.00 2.13 1.69 2.42 -53.02%

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