[SALCON] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 122.87%
YoY- 1034.81%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 252,501 171,781 107,244 45,303 134,600 80,981 55,718 172.59%
PBT 16,029 11,346 7,734 2,796 -5,138 1,318 1,703 342.76%
Tax -4,140 -2,133 -1,208 -337 -1,336 -407 -1,032 151.41%
NP 11,889 9,213 6,526 2,459 -6,474 911 671 573.74%
-
NP to SH 8,822 7,325 5,472 1,793 -7,841 -19 188 1185.90%
-
Tax Rate 25.83% 18.80% 15.62% 12.05% - 30.88% 60.60% -
Total Cost 240,612 162,568 100,718 42,844 141,074 80,070 55,047 166.14%
-
Net Worth 286,766 285,628 273,599 259,984 181,452 102,600 145,028 57.21%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 286,766 285,628 273,599 259,984 181,452 102,600 145,028 57.21%
NOSH 462,526 460,691 455,999 448,249 342,363 190,000 268,571 43.43%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.71% 5.36% 6.09% 5.43% -4.81% 1.12% 1.20% -
ROE 3.08% 2.56% 2.00% 0.69% -4.32% -0.02% 0.13% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 54.59 37.29 23.52 10.11 39.31 42.62 20.75 90.01%
EPS 1.91 1.59 1.20 0.40 -2.29 -0.01 0.07 797.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.60 0.58 0.53 0.54 0.54 9.60%
Adjusted Per Share Value based on latest NOSH - 448,249
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.94 16.97 10.59 4.47 13.29 8.00 5.50 172.70%
EPS 0.87 0.72 0.54 0.18 -0.77 0.00 0.02 1122.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2832 0.2821 0.2702 0.2568 0.1792 0.1013 0.1432 57.23%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.40 0.46 0.70 1.20 1.21 0.96 -
P/RPS 0.75 1.07 1.96 6.93 3.05 2.84 4.63 -70.11%
P/EPS 21.50 25.16 38.33 175.00 -52.40 -12,100.00 1,371.43 -93.65%
EY 4.65 3.98 2.61 0.57 -1.91 -0.01 0.07 1519.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.77 1.21 2.26 2.24 1.78 -48.23%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 28/08/08 28/05/08 27/02/08 27/11/07 27/08/07 -
Price 0.37 0.40 0.47 0.65 0.94 1.08 1.15 -
P/RPS 0.68 1.07 2.00 6.43 2.39 2.53 5.54 -75.14%
P/EPS 19.40 25.16 39.17 162.50 -41.04 -10,800.00 1,642.86 -94.74%
EY 5.16 3.98 2.55 0.62 -2.44 -0.01 0.06 1822.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.78 1.12 1.77 2.00 2.13 -56.86%

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