[SALCON] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -263.46%
YoY- -281.21%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 225,400 186,126 152,469 134,600 103,579 108,969 115,641 55.84%
PBT 4,890 893 -3,123 -5,138 531 1,225 877 213.45%
Tax -3,062 -1,512 -1,166 -1,336 5,597 4,037 4,251 -
NP 1,828 -619 -4,289 -6,474 6,128 5,262 5,128 -49.63%
-
NP to SH -497 -2,557 -6,206 -7,841 4,797 4,332 4,326 -
-
Tax Rate 62.62% 169.32% - - -1,054.05% -329.55% -484.72% -
Total Cost 223,572 186,745 156,758 141,074 97,451 103,707 110,513 59.75%
-
Net Worth 287,214 279,417 259,984 220,720 223,560 162,000 102,699 98.12%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 287,214 279,417 259,984 220,720 223,560 162,000 102,699 98.12%
NOSH 463,249 465,696 448,249 424,463 413,999 300,000 197,500 76.26%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.81% -0.33% -2.81% -4.81% 5.92% 4.83% 4.43% -
ROE -0.17% -0.92% -2.39% -3.55% 2.15% 2.67% 4.21% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 48.66 39.97 34.01 31.71 25.02 36.32 58.55 -11.57%
EPS -0.11 -0.55 -1.38 -1.85 1.16 1.44 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.58 0.52 0.54 0.54 0.52 12.40%
Adjusted Per Share Value based on latest NOSH - 424,463
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.24 18.36 15.04 13.28 10.22 10.75 11.41 55.84%
EPS -0.05 -0.25 -0.61 -0.77 0.47 0.43 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2834 0.2757 0.2565 0.2178 0.2206 0.1598 0.1013 98.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.40 0.46 0.70 1.20 1.21 0.96 1.30 -
P/RPS 0.82 1.15 2.06 3.78 4.84 2.64 2.22 -48.42%
P/EPS -372.84 -83.78 -50.56 -64.96 104.43 66.48 59.35 -
EY -0.27 -1.19 -1.98 -1.54 0.96 1.50 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 1.21 2.31 2.24 1.78 2.50 -59.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 28/05/08 27/02/08 27/11/07 27/08/07 14/05/07 -
Price 0.40 0.47 0.65 0.94 1.08 1.15 0.88 -
P/RPS 0.82 1.18 1.91 2.96 4.32 3.17 1.50 -33.06%
P/EPS -372.84 -85.60 -46.95 -50.89 93.21 79.64 40.18 -
EY -0.27 -1.17 -2.13 -1.97 1.07 1.26 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.78 1.12 1.81 2.00 2.13 1.69 -47.02%

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