[SALCON] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 984.87%
YoY- 115.73%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 80,981 55,718 27,434 121,290 98,692 68,039 33,083 81.53%
PBT 1,318 1,703 781 549 1,336 1,027 453 103.67%
Tax -407 -1,032 -507 4,469 -1,535 -600 -289 25.61%
NP 911 671 274 5,018 -199 427 164 213.32%
-
NP to SH -19 188 158 4,327 -489 183 164 -
-
Tax Rate 30.88% 60.60% 64.92% -814.03% 114.90% 58.42% 63.80% -
Total Cost 80,070 55,047 27,160 116,272 98,891 67,612 32,919 80.76%
-
Net Worth 102,600 145,028 102,699 112,417 108,430 103,699 125,050 -12.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 102,600 145,028 102,699 112,417 108,430 103,699 125,050 -12.34%
NOSH 190,000 268,571 197,500 212,107 212,608 203,333 205,000 -4.93%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.12% 1.20% 1.00% 4.14% -0.20% 0.63% 0.50% -
ROE -0.02% 0.13% 0.15% 3.85% -0.45% 0.18% 0.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 42.62 20.75 13.89 57.18 46.42 33.46 16.14 90.93%
EPS -0.01 0.07 0.08 2.04 -0.23 0.09 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.52 0.53 0.51 0.51 0.61 -7.79%
Adjusted Per Share Value based on latest NOSH - 212,158
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.82 5.38 2.65 11.71 9.53 6.57 3.20 81.32%
EPS 0.00 0.02 0.02 0.42 -0.05 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.1401 0.0992 0.1086 0.1047 0.1002 0.1208 -12.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.21 0.96 1.30 1.36 0.95 0.50 0.56 -
P/RPS 2.84 4.63 9.36 2.38 2.05 1.49 3.47 -12.49%
P/EPS -12,100.00 1,371.43 1,625.00 66.67 -413.04 555.56 700.00 -
EY -0.01 0.07 0.06 1.50 -0.24 0.18 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.78 2.50 2.57 1.86 0.98 0.92 80.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 14/05/07 28/02/07 28/11/06 12/09/06 23/05/06 -
Price 1.08 1.15 0.88 1.28 1.45 0.71 0.50 -
P/RPS 2.53 5.54 6.34 2.24 3.12 2.12 3.10 -12.65%
P/EPS -10,800.00 1,642.86 1,100.00 62.75 -630.43 788.89 625.00 -
EY -0.01 0.06 0.09 1.59 -0.16 0.13 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.13 1.69 2.42 2.84 1.39 0.82 81.09%

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