[SALCON] QoQ Quarter Result on 31-Oct-2004 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
21-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 113.1%
YoY- -97.87%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Quarter Result
30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 CAGR
Revenue 26,848 38,565 25,922 21,319 47,354 0 22,535 16.18%
PBT 759 1,428 967 1,293 -2,980 0 734 2.91%
Tax -756 -1,198 -882 -1,041 1,057 0 -517 38.48%
NP 3 230 85 252 -1,923 0 217 -97.44%
-
NP to SH 3 230 85 252 -1,923 0 217 -97.44%
-
Tax Rate 99.60% 83.89% 91.21% 80.51% - - 70.44% -
Total Cost 26,845 38,335 25,837 21,067 49,277 0 22,318 17.14%
-
Net Worth 99,666 99,666 114,750 104,289 103,649 0 107,119 -5.99%
Dividend
30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 CAGR
Net Worth 99,666 99,666 114,750 104,289 103,649 0 107,119 -5.99%
NOSH 191,666 191,666 212,500 193,846 192,300 197,272 197,272 -2.43%
Ratio Analysis
30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 CAGR
NP Margin 0.01% 0.60% 0.33% 1.18% -4.06% 0.00% 0.96% -
ROE 0.00% 0.23% 0.07% 0.24% -1.86% 0.00% 0.20% -
Per Share
30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 CAGR
RPS 14.01 20.12 12.20 11.00 24.63 0.00 11.42 19.14%
EPS 0.00 0.12 0.04 0.13 -1.00 0.00 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.54 0.538 0.539 0.00 0.543 -3.64%
Adjusted Per Share Value based on latest NOSH - 193,846
30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 CAGR
RPS 2.59 3.72 2.50 2.06 4.57 0.00 2.18 15.91%
EPS 0.00 0.02 0.01 0.02 -0.19 0.00 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0963 0.0963 0.1108 0.1007 0.1001 0.00 0.1035 -5.99%
Price Multiplier on Financial Quarter End Date
30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 CAGR
Date 30/06/05 29/04/05 31/01/05 29/10/04 30/07/04 30/06/04 30/04/04 -
Price 0.56 0.70 1.07 1.02 1.37 1.54 2.10 -
P/RPS 4.00 3.48 8.77 9.27 5.56 0.00 18.38 -72.92%
P/EPS 35,777.78 583.33 2,675.00 784.62 -137.00 0.00 1,909.09 1131.78%
EY 0.00 0.17 0.04 0.13 -0.73 0.00 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.35 1.98 1.90 2.54 0.00 3.87 -66.49%
Price Multiplier on Announcement Date
30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 CAGR
Date 19/08/05 27/06/05 23/03/05 21/12/04 20/09/04 - 28/06/04 -
Price 0.54 0.58 0.83 1.02 1.07 0.00 1.55 -
P/RPS 3.86 2.88 6.80 9.27 4.35 0.00 13.57 -65.94%
P/EPS 34,500.00 483.33 2,075.00 784.62 -107.00 0.00 1,409.09 1448.82%
EY 0.00 0.21 0.05 0.13 -0.93 0.00 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.12 1.54 1.90 1.99 0.00 2.85 -57.84%

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