[SALCON] QoQ TTM Result on 30-Apr-2005 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 14.5%
YoY- -107.78%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 38,565 64,487 85,806 133,160 94,595 91,208 110,617 -52.40%
PBT 1,428 2,395 3,688 708 -720 -953 6,686 -66.30%
Tax -1,198 -2,080 -3,121 -2,064 -866 -501 -2,822 -45.32%
NP 230 315 567 -1,356 -1,586 -1,454 3,864 -86.30%
-
NP to SH 230 315 567 -1,356 -1,586 -1,454 3,864 -86.30%
-
Tax Rate 83.89% 86.85% 84.63% 291.53% - - 42.21% -
Total Cost 38,335 64,172 85,239 134,516 96,181 92,662 106,753 -51.40%
-
Net Worth 108,123 0 0 99,666 114,750 104,289 103,649 3.02%
Dividend
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 108,123 0 0 99,666 114,750 104,289 103,649 3.02%
NOSH 212,006 150,000 191,666 191,666 212,500 193,846 192,300 7.11%
Ratio Analysis
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 0.60% 0.49% 0.66% -1.02% -1.68% -1.59% 3.49% -
ROE 0.21% 0.00% 0.00% -1.36% -1.38% -1.39% 3.73% -
Per Share
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 18.19 42.99 44.77 69.47 44.52 47.05 57.52 -55.56%
EPS 0.11 0.21 0.30 -0.71 -0.75 -0.75 2.01 -87.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.00 0.00 0.52 0.54 0.538 0.539 -3.82%
Adjusted Per Share Value based on latest NOSH - 191,666
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 3.72 6.23 8.29 12.86 9.14 8.81 10.68 -52.43%
EPS 0.02 0.03 0.05 -0.13 -0.15 -0.14 0.37 -87.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1044 0.00 0.00 0.0963 0.1108 0.1007 0.1001 3.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/12/05 30/09/05 30/06/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.41 0.49 0.56 0.70 1.07 1.02 1.37 -
P/RPS 2.25 1.14 1.25 1.01 2.40 2.17 2.38 -3.88%
P/EPS 377.92 233.33 189.30 -98.94 -143.36 -135.99 68.18 234.24%
EY 0.26 0.43 0.53 -1.01 -0.70 -0.74 1.47 -70.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.00 1.35 1.98 1.90 2.54 -55.69%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 24/02/06 24/11/05 19/08/05 27/06/05 - - - -
Price 0.44 0.47 0.54 0.58 0.00 0.00 0.00 -
P/RPS 2.42 1.09 1.21 0.83 0.00 0.00 0.00 -
P/EPS 405.58 223.81 182.54 -81.98 0.00 0.00 0.00 -
EY 0.25 0.45 0.55 -1.22 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 0.00 1.12 0.00 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