[SALCON] QoQ TTM Result on 30-Apr-2004 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -40.05%
YoY- 464.66%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 91,208 110,617 99,411 106,921 85,469 44,741 10,033 480.69%
PBT -953 6,686 17,326 24,429 35,550 26,618 17,466 -
Tax -501 -2,822 -6,137 -7,009 -6,492 -3,130 -872 -35.70%
NP -1,454 3,864 11,189 17,420 29,058 23,488 16,594 -
-
NP to SH -1,454 3,864 11,189 17,420 29,058 23,488 16,594 -
-
Tax Rate - 42.21% 35.42% 28.69% 18.26% 11.76% 4.99% -
Total Cost 92,662 106,753 88,222 89,501 56,411 21,253 -6,561 -
-
Net Worth 104,289 103,649 0 107,119 101,829 83,287 2,052 2188.93%
Dividend
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 104,289 103,649 0 107,119 101,829 83,287 2,052 2188.93%
NOSH 193,846 192,300 197,272 197,272 191,408 167,244 5,734 1553.96%
Ratio Analysis
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin -1.59% 3.49% 11.26% 16.29% 34.00% 52.50% 165.39% -
ROE -1.39% 3.73% 0.00% 16.26% 28.54% 28.20% 808.31% -
Per Share
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 47.05 57.52 50.39 54.20 44.65 26.75 174.96 -64.88%
EPS -0.75 2.01 5.67 8.83 15.18 14.04 289.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.538 0.539 0.00 0.543 0.532 0.498 0.358 38.34%
Adjusted Per Share Value based on latest NOSH - 197,272
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 9.00 10.91 9.81 10.55 8.43 4.41 0.99 480.70%
EPS -0.14 0.38 1.10 1.72 2.87 2.32 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.1022 0.00 0.1057 0.1004 0.0822 0.002 2211.41%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/10/04 30/07/04 30/06/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.02 1.37 1.54 2.10 2.43 2.77 1.00 -
P/RPS 2.17 2.38 3.06 3.87 5.44 10.35 0.57 190.19%
P/EPS -135.99 68.18 27.15 23.78 16.01 19.72 0.35 -
EY -0.74 1.47 3.68 4.20 6.25 5.07 289.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.54 0.00 3.87 4.57 5.56 2.79 -26.37%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date - - - 28/06/04 29/03/04 - - -
Price 0.00 0.00 0.00 1.55 2.12 0.00 0.00 -
P/RPS 0.00 0.00 0.00 2.86 4.75 0.00 0.00 -
P/EPS 0.00 0.00 0.00 17.55 13.96 0.00 0.00 -
EY 0.00 0.00 0.00 5.70 7.16 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.85 3.98 0.00 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