[SALCON] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2900.0%
YoY- -2340.0%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,284 27,434 22,598 30,653 34,956 33,083 26,195 5.26%
PBT 922 781 -787 309 574 453 -28,269 -
Tax -525 -507 6,004 -935 -311 -289 157 -
NP 397 274 5,217 -626 263 164 -28,112 -
-
NP to SH 30 158 4,816 -672 24 164 -28,112 -
-
Tax Rate 56.94% 64.92% - 302.59% 54.18% 63.80% - -
Total Cost 27,887 27,160 17,381 31,279 34,693 32,919 54,307 -35.95%
-
Net Worth 162,000 102,699 112,444 107,100 122,400 125,050 129,323 16.25%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 162,000 102,699 112,444 107,100 122,400 125,050 129,323 16.25%
NOSH 300,000 197,500 212,158 210,000 240,000 205,000 212,006 26.12%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.40% 1.00% 23.09% -2.04% 0.75% 0.50% -107.32% -
ROE 0.02% 0.15% 4.28% -0.63% 0.02% 0.13% -21.74% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.43 13.89 10.65 14.60 14.57 16.14 12.36 -16.54%
EPS 0.01 0.08 2.27 -0.32 0.01 0.08 -13.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.53 0.51 0.51 0.61 0.61 -7.82%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.73 2.65 2.18 2.96 3.38 3.20 2.53 5.21%
EPS 0.00 0.02 0.47 -0.06 0.00 0.02 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1565 0.0992 0.1086 0.1034 0.1182 0.1208 0.1249 16.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.96 1.30 1.36 0.95 0.50 0.56 0.41 -
P/RPS 10.18 9.36 12.77 6.51 3.43 3.47 3.32 111.49%
P/EPS 9,600.00 1,625.00 59.91 -296.88 5,000.00 700.00 -3.09 -
EY 0.01 0.06 1.67 -0.34 0.02 0.14 -32.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.50 2.57 1.86 0.98 0.92 0.67 92.16%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 14/05/07 28/02/07 28/11/06 12/09/06 23/05/06 24/02/06 -
Price 1.15 0.88 1.28 1.45 0.71 0.50 0.44 -
P/RPS 12.20 6.34 12.02 9.93 4.87 3.10 3.56 127.81%
P/EPS 11,500.00 1,100.00 56.39 -453.13 7,100.00 625.00 -3.32 -
EY 0.01 0.09 1.77 -0.22 0.01 0.16 -30.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.69 2.42 2.84 1.39 0.82 0.72 106.48%

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