[SALCON] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -41168.42%
YoY- -281.21%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 171,781 107,244 45,303 134,600 80,981 55,718 27,434 238.58%
PBT 11,346 7,734 2,796 -5,138 1,318 1,703 781 492.48%
Tax -2,133 -1,208 -337 -1,336 -407 -1,032 -507 159.92%
NP 9,213 6,526 2,459 -6,474 911 671 274 935.10%
-
NP to SH 7,325 5,472 1,793 -7,841 -19 188 158 1181.53%
-
Tax Rate 18.80% 15.62% 12.05% - 30.88% 60.60% 64.92% -
Total Cost 162,568 100,718 42,844 141,074 80,070 55,047 27,160 228.59%
-
Net Worth 285,628 273,599 259,984 181,452 102,600 145,028 102,699 97.40%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 285,628 273,599 259,984 181,452 102,600 145,028 102,699 97.40%
NOSH 460,691 455,999 448,249 342,363 190,000 268,571 197,500 75.61%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.36% 6.09% 5.43% -4.81% 1.12% 1.20% 1.00% -
ROE 2.56% 2.00% 0.69% -4.32% -0.02% 0.13% 0.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 37.29 23.52 10.11 39.31 42.62 20.75 13.89 92.81%
EPS 1.59 1.20 0.40 -2.29 -0.01 0.07 0.08 629.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.58 0.53 0.54 0.54 0.52 12.40%
Adjusted Per Share Value based on latest NOSH - 424,463
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.59 10.36 4.38 13.00 7.82 5.38 2.65 238.54%
EPS 0.71 0.53 0.17 -0.76 0.00 0.02 0.02 973.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2759 0.2642 0.2511 0.1752 0.0991 0.1401 0.0992 97.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.40 0.46 0.70 1.20 1.21 0.96 1.30 -
P/RPS 1.07 1.96 6.93 3.05 2.84 4.63 9.36 -76.35%
P/EPS 25.16 38.33 175.00 -52.40 -12,100.00 1,371.43 1,625.00 -93.74%
EY 3.98 2.61 0.57 -1.91 -0.01 0.07 0.06 1526.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 1.21 2.26 2.24 1.78 2.50 -59.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 28/05/08 27/02/08 27/11/07 27/08/07 14/05/07 -
Price 0.40 0.47 0.65 0.94 1.08 1.15 0.88 -
P/RPS 1.07 2.00 6.43 2.39 2.53 5.54 6.34 -69.36%
P/EPS 25.16 39.17 162.50 -41.04 -10,800.00 1,642.86 1,100.00 -91.88%
EY 3.98 2.55 0.62 -2.44 -0.01 0.06 0.09 1141.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.78 1.12 1.77 2.00 2.13 1.69 -47.02%

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