[SALCON] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 1875.05%
YoY- 212.51%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 381,671 336,669 286,961 252,501 225,400 186,126 152,469 84.25%
PBT 29,800 22,434 17,749 16,029 4,890 893 -3,123 -
Tax -7,433 -6,231 -4,675 -4,140 -3,062 -1,512 -1,166 243.41%
NP 22,367 16,203 13,074 11,889 1,828 -619 -4,289 -
-
NP to SH 18,293 13,007 10,276 8,822 -497 -2,557 -6,206 -
-
Tax Rate 24.94% 27.77% 26.34% 25.83% 62.62% 169.32% - -
Total Cost 359,304 320,466 273,887 240,612 223,572 186,745 156,758 73.75%
-
Net Worth 303,290 304,124 305,876 292,599 287,214 279,417 259,984 10.80%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 303,290 304,124 305,876 292,599 287,214 279,417 259,984 10.80%
NOSH 466,601 467,883 470,579 471,935 463,249 465,696 448,249 2.70%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.86% 4.81% 4.56% 4.71% 0.81% -0.33% -2.81% -
ROE 6.03% 4.28% 3.36% 3.02% -0.17% -0.92% -2.39% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 81.80 71.96 60.98 53.50 48.66 39.97 34.01 79.41%
EPS 3.92 2.78 2.18 1.87 -0.11 -0.55 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.65 0.62 0.62 0.60 0.58 7.88%
Adjusted Per Share Value based on latest NOSH - 471,935
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 36.86 32.51 27.71 24.39 21.77 17.98 14.73 84.21%
EPS 1.77 1.26 0.99 0.85 -0.05 -0.25 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2929 0.2937 0.2954 0.2826 0.2774 0.2699 0.2511 10.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.51 0.55 0.32 0.41 0.40 0.46 0.70 -
P/RPS 0.62 0.76 0.52 0.77 0.82 1.15 2.06 -55.05%
P/EPS 13.01 19.78 14.65 21.93 -372.84 -83.78 -50.56 -
EY 7.69 5.05 6.82 4.56 -0.27 -1.19 -1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.49 0.66 0.65 0.77 1.21 -25.35%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 26/02/09 27/11/08 28/08/08 28/05/08 -
Price 0.62 0.52 0.50 0.37 0.40 0.47 0.65 -
P/RPS 0.76 0.72 0.82 0.69 0.82 1.18 1.91 -45.87%
P/EPS 15.81 18.71 22.90 19.79 -372.84 -85.60 -46.95 -
EY 6.32 5.35 4.37 5.05 -0.27 -1.17 -2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.77 0.60 0.65 0.78 1.12 -10.38%

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