[SALCON] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 20.44%
YoY- 212.51%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 300,951 191,412 79,763 252,501 171,781 107,244 45,303 252.97%
PBT 25,117 14,139 4,516 16,029 11,346 7,734 2,796 331.55%
Tax -5,426 -3,299 -872 -4,140 -2,133 -1,208 -337 536.54%
NP 19,691 10,840 3,644 11,889 9,213 6,526 2,459 299.75%
-
NP to SH 16,796 9,657 3,247 8,822 7,325 5,472 1,793 343.77%
-
Tax Rate 21.60% 23.33% 19.31% 25.83% 18.80% 15.62% 12.05% -
Total Cost 281,260 180,572 76,119 240,612 162,568 100,718 42,844 250.19%
-
Net Worth 304,105 304,711 305,876 286,766 285,628 273,599 259,984 11.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 304,105 304,711 305,876 286,766 285,628 273,599 259,984 11.00%
NOSH 467,855 468,786 470,579 462,526 460,691 455,999 448,249 2.89%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.54% 5.66% 4.57% 4.71% 5.36% 6.09% 5.43% -
ROE 5.52% 3.17% 1.06% 3.08% 2.56% 2.00% 0.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 64.33 40.83 16.95 54.59 37.29 23.52 10.11 242.99%
EPS 3.59 2.06 0.69 1.91 1.59 1.20 0.40 331.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.65 0.62 0.62 0.60 0.58 7.88%
Adjusted Per Share Value based on latest NOSH - 471,935
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.07 18.49 7.70 24.39 16.59 10.36 4.38 252.76%
EPS 1.62 0.93 0.31 0.85 0.71 0.53 0.17 348.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2937 0.2943 0.2954 0.277 0.2759 0.2642 0.2511 11.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.51 0.55 0.32 0.41 0.40 0.46 0.70 -
P/RPS 0.79 1.35 1.89 0.75 1.07 1.96 6.93 -76.45%
P/EPS 14.21 26.70 46.38 21.50 25.16 38.33 175.00 -81.21%
EY 7.04 3.75 2.16 4.65 3.98 2.61 0.57 433.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.49 0.66 0.65 0.77 1.21 -25.35%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 26/02/09 27/11/08 28/08/08 28/05/08 -
Price 0.62 0.52 0.50 0.37 0.40 0.47 0.65 -
P/RPS 0.96 1.27 2.95 0.68 1.07 2.00 6.43 -71.82%
P/EPS 17.27 25.24 72.46 19.40 25.16 39.17 162.50 -77.53%
EY 5.79 3.96 1.38 5.16 3.98 2.55 0.62 342.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.77 0.60 0.65 0.78 1.12 -10.38%

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