[SALCON] QoQ Quarter Result on 31-Jan-2004 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 3.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Revenue 47,354 0 22,535 40,728 36,148 7,510 1,083 3124.61%
PBT -2,980 0 734 8,932 7,660 7,103 11,855 -
Tax 1,057 0 -517 -3,362 -2,258 -872 0 -
NP -1,923 0 217 5,570 5,402 6,231 11,855 -
-
NP to SH -1,923 0 217 5,570 5,402 6,231 11,855 -
-
Tax Rate - - 70.44% 37.64% 29.48% 12.28% 0.00% -
Total Cost 49,277 0 22,318 35,158 30,746 1,279 -10,772 -
-
Net Worth 103,649 0 107,119 101,829 83,287 2,052 -74,393 -
Dividend
31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Net Worth 103,649 0 107,119 101,829 83,287 2,052 -74,393 -
NOSH 192,300 197,272 197,272 191,408 167,244 5,734 19,998 701.23%
Ratio Analysis
31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
NP Margin -4.06% 0.00% 0.96% 13.68% 14.94% 82.97% 1,094.64% -
ROE -1.86% 0.00% 0.20% 5.47% 6.49% 303.52% 0.00% -
Per Share
31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
RPS 24.63 0.00 11.42 21.28 21.61 130.96 5.42 302.22%
EPS -1.00 0.00 0.11 2.91 3.23 108.66 59.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.539 0.00 0.543 0.532 0.498 0.358 -3.72 -
Adjusted Per Share Value based on latest NOSH - 191,408
31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
RPS 4.67 0.00 2.22 4.02 3.57 0.74 0.11 3038.38%
EPS -0.19 0.00 0.02 0.55 0.53 0.61 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.00 0.1057 0.1004 0.0822 0.002 -0.0734 -
Price Multiplier on Financial Quarter End Date
31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Date 30/07/04 30/06/04 30/04/04 30/01/04 31/10/03 31/07/03 30/06/03 -
Price 1.37 1.54 2.10 2.43 2.77 1.00 1.00 -
P/RPS 5.56 0.00 18.38 11.42 12.82 0.76 18.47 -66.83%
P/EPS -137.00 0.00 1,909.09 83.51 85.76 0.92 1.69 -
EY -0.73 0.00 0.05 1.20 1.17 108.66 59.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 0.00 3.87 4.57 5.56 2.79 0.00 -
Price Multiplier on Announcement Date
31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Date 20/09/04 - 28/06/04 29/03/04 01/12/03 22/09/03 29/08/03 -
Price 1.07 0.00 1.55 2.12 2.34 2.32 1.00 -
P/RPS 4.35 0.00 13.57 9.96 10.83 1.77 18.47 -73.53%
P/EPS -107.00 0.00 1,409.09 72.85 72.45 2.14 1.69 -
EY -0.93 0.00 0.07 1.37 1.38 46.84 59.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 0.00 2.85 3.98 4.70 6.48 0.00 -

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