[SALCON] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 900.0%
YoY- -86.96%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
Revenue 34,956 33,083 26,195 23,530 26,848 38,565 25,922 23.60%
PBT 574 453 -28,269 919 759 1,428 967 -30.90%
Tax -311 -289 157 -889 -756 -1,198 -882 -52.23%
NP 263 164 -28,112 30 3 230 85 122.67%
-
NP to SH 24 164 -28,112 30 3 230 85 -59.19%
-
Tax Rate 54.18% 63.80% - 96.74% 99.60% 83.89% 91.21% -
Total Cost 34,693 32,919 54,307 23,500 26,845 38,335 25,837 23.23%
-
Net Worth 122,400 125,050 129,323 77,999 99,666 99,666 114,750 4.68%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
Net Worth 122,400 125,050 129,323 77,999 99,666 99,666 114,750 4.68%
NOSH 240,000 205,000 212,006 150,000 191,666 191,666 212,500 9.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
NP Margin 0.75% 0.50% -107.32% 0.13% 0.01% 0.60% 0.33% -
ROE 0.02% 0.13% -21.74% 0.04% 0.00% 0.23% 0.07% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
RPS 14.57 16.14 12.36 15.69 14.01 20.12 12.20 13.40%
EPS 0.01 0.08 -13.26 0.02 0.00 0.12 0.04 -62.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.61 0.61 0.52 0.52 0.52 0.54 -3.97%
Adjusted Per Share Value based on latest NOSH - 150,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
RPS 3.38 3.20 2.53 2.27 2.59 3.72 2.50 23.83%
EPS 0.00 0.02 -2.71 0.00 0.00 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1182 0.1208 0.1249 0.0753 0.0963 0.0963 0.1108 4.68%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 29/04/05 31/01/05 -
Price 0.50 0.56 0.41 0.49 0.56 0.70 1.07 -
P/RPS 3.43 3.47 3.32 3.12 4.00 3.48 8.77 -48.59%
P/EPS 5,000.00 700.00 -3.09 2,450.00 35,777.78 583.33 2,675.00 55.78%
EY 0.02 0.14 -32.34 0.04 0.00 0.17 0.04 -38.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.92 0.67 0.94 1.08 1.35 1.98 -39.25%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 CAGR
Date 12/09/06 23/05/06 24/02/06 24/11/05 19/08/05 27/06/05 23/03/05 -
Price 0.71 0.50 0.44 0.47 0.54 0.58 0.83 -
P/RPS 4.87 3.10 3.56 3.00 3.86 2.88 6.80 -21.06%
P/EPS 7,100.00 625.00 -3.32 2,350.00 34,500.00 483.33 2,075.00 139.13%
EY 0.01 0.16 -30.14 0.04 0.00 0.21 0.05 -68.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.82 0.72 0.90 1.04 1.12 1.54 -7.00%

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