[SALCON] QoQ TTM Result on 31-Dec-2001 [#3]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 4.74%
YoY- -33.99%
Quarter Report
View:
Show?
TTM Result
31/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 5,166 9,826 12,750 16,624 19,509 19,338 20,113 -63.89%
PBT -6,247 -7,174 -7,875 -13,660 -14,337 -13,308 -14,884 -47.83%
Tax 0 3 4,636 8,897 13,413 13,398 14,974 -
NP -6,247 -7,171 -3,239 -4,763 -924 90 90 -
-
NP to SH -6,247 -7,171 -7,868 -13,638 -14,316 -13,302 -14,879 -47.81%
-
Tax Rate - - - - - - - -
Total Cost 11,413 16,997 15,989 21,387 20,433 19,248 20,023 -34.38%
-
Net Worth 0 -83,599 -78,200 -75,580 -72,800 -69,385 -65,999 -
Dividend
31/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 0 -83,599 -78,200 -75,580 -72,800 -69,385 -65,999 -
NOSH 20,000 20,000 20,000 19,994 20,000 19,995 20,000 0.00%
Ratio Analysis
31/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -120.93% -72.98% -25.40% -28.65% -4.74% 0.47% 0.45% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 25.83 49.13 63.75 83.14 97.55 96.71 100.57 -63.89%
EPS -31.24 -35.86 -39.34 -68.21 -71.58 -66.52 -74.40 -47.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -4.18 -3.91 -3.78 -3.64 -3.47 -3.30 -
Adjusted Per Share Value based on latest NOSH - 19,994
31/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 0.50 0.95 1.24 1.61 1.89 1.87 1.95 -63.94%
EPS -0.61 -0.69 -0.76 -1.32 -1.39 -1.29 -1.44 -47.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.081 -0.0758 -0.0732 -0.0705 -0.0672 -0.0639 -
Price Multiplier on Financial Quarter End Date
31/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - 29/08/02 30/05/02 28/02/02 21/11/01 30/08/01 30/05/01 -
Price 0.00 1.03 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 2.10 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 -2.87 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 -34.81 0.00 0.00 0.00 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 0.00 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