[SALCON] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 25,922 21,319 47,354 0 22,535 40,728 36,148 -23.27%
PBT 967 1,293 -2,980 0 734 8,932 7,660 -80.78%
Tax -882 -1,041 1,057 0 -517 -3,362 -2,258 -52.72%
NP 85 252 -1,923 0 217 5,570 5,402 -96.34%
-
NP to SH 85 252 -1,923 0 217 5,570 5,402 -96.34%
-
Tax Rate 91.21% 80.51% - - 70.44% 37.64% 29.48% -
Total Cost 25,837 21,067 49,277 0 22,318 35,158 30,746 -12.94%
-
Net Worth 114,750 104,289 103,649 0 107,119 101,829 83,287 29.09%
Dividend
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 114,750 104,289 103,649 0 107,119 101,829 83,287 29.09%
NOSH 212,500 193,846 192,300 197,272 197,272 191,408 167,244 21.02%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 0.33% 1.18% -4.06% 0.00% 0.96% 13.68% 14.94% -
ROE 0.07% 0.24% -1.86% 0.00% 0.20% 5.47% 6.49% -
Per Share
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 12.20 11.00 24.63 0.00 11.42 21.28 21.61 -36.59%
EPS 0.04 0.13 -1.00 0.00 0.11 2.91 3.23 -96.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.538 0.539 0.00 0.543 0.532 0.498 6.66%
Adjusted Per Share Value based on latest NOSH - 197,272
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 2.50 2.06 4.57 0.00 2.18 3.93 3.49 -23.34%
EPS 0.01 0.02 -0.19 0.00 0.02 0.54 0.52 -95.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1108 0.1007 0.1001 0.00 0.1035 0.0983 0.0804 29.12%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/06/04 30/04/04 30/01/04 31/10/03 -
Price 1.07 1.02 1.37 1.54 2.10 2.43 2.77 -
P/RPS 8.77 9.27 5.56 0.00 18.38 11.42 12.82 -26.10%
P/EPS 2,675.00 784.62 -137.00 0.00 1,909.09 83.51 85.76 1451.18%
EY 0.04 0.13 -0.73 0.00 0.05 1.20 1.17 -93.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.90 2.54 0.00 3.87 4.57 5.56 -56.08%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Date 23/03/05 21/12/04 20/09/04 - 28/06/04 29/03/04 01/12/03 -
Price 0.83 1.02 1.07 0.00 1.55 2.12 2.34 -
P/RPS 6.80 9.27 4.35 0.00 13.57 9.96 10.83 -30.98%
P/EPS 2,075.00 784.62 -107.00 0.00 1,409.09 72.85 72.45 1349.20%
EY 0.05 0.13 -0.93 0.00 0.07 1.37 1.38 -92.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.90 1.99 0.00 2.85 3.98 4.70 -58.90%

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