[SALCON] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -85.37%
YoY- 700.0%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 27,434 22,598 30,653 34,956 33,083 26,195 23,530 10.78%
PBT 781 -787 309 574 453 -28,269 919 -10.28%
Tax -507 6,004 -935 -311 -289 157 -889 -31.25%
NP 274 5,217 -626 263 164 -28,112 30 337.52%
-
NP to SH 158 4,816 -672 24 164 -28,112 30 203.01%
-
Tax Rate 64.92% - 302.59% 54.18% 63.80% - 96.74% -
Total Cost 27,160 17,381 31,279 34,693 32,919 54,307 23,500 10.14%
-
Net Worth 102,699 112,444 107,100 122,400 125,050 129,323 77,999 20.15%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 102,699 112,444 107,100 122,400 125,050 129,323 77,999 20.15%
NOSH 197,500 212,158 210,000 240,000 205,000 212,006 150,000 20.14%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.00% 23.09% -2.04% 0.75% 0.50% -107.32% 0.13% -
ROE 0.15% 4.28% -0.63% 0.02% 0.13% -21.74% 0.04% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.89 10.65 14.60 14.57 16.14 12.36 15.69 -7.80%
EPS 0.08 2.27 -0.32 0.01 0.08 -13.26 0.02 152.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.51 0.51 0.61 0.61 0.52 0.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.65 2.18 2.96 3.38 3.20 2.53 2.27 10.88%
EPS 0.02 0.47 -0.06 0.00 0.02 -2.71 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.1086 0.1034 0.1182 0.1208 0.1249 0.0753 20.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.30 1.36 0.95 0.50 0.56 0.41 0.49 -
P/RPS 9.36 12.77 6.51 3.43 3.47 3.32 3.12 108.14%
P/EPS 1,625.00 59.91 -296.88 5,000.00 700.00 -3.09 2,450.00 -23.96%
EY 0.06 1.67 -0.34 0.02 0.14 -32.34 0.04 31.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.57 1.86 0.98 0.92 0.67 0.94 92.07%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 28/02/07 28/11/06 12/09/06 23/05/06 24/02/06 24/11/05 -
Price 0.88 1.28 1.45 0.71 0.50 0.44 0.47 -
P/RPS 6.34 12.02 9.93 4.87 3.10 3.56 3.00 64.75%
P/EPS 1,100.00 56.39 -453.13 7,100.00 625.00 -3.32 2,350.00 -39.74%
EY 0.09 1.77 -0.22 0.01 0.16 -30.14 0.04 71.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.42 2.84 1.39 0.82 0.72 0.90 52.26%

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