[SALCON] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SALCON] SALCON BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 20.85%
YoY- -243.46%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 252,501 225,400 186,126 152,469 134,600 103,579 108,969 74.66%
PBT 16,029 4,890 893 -3,123 -5,138 531 1,225 450.97%
Tax -4,140 -3,062 -1,512 -1,166 -1,336 5,597 4,037 -
NP 11,889 1,828 -619 -4,289 -6,474 6,128 5,262 71.76%
-
NP to SH 8,822 -497 -2,557 -6,206 -7,841 4,797 4,332 60.31%
-
Tax Rate 25.83% 62.62% 169.32% - - -1,054.05% -329.55% -
Total Cost 240,612 223,572 186,745 156,758 141,074 97,451 103,707 74.80%
-
Net Worth 292,599 287,214 279,417 259,984 220,720 223,560 162,000 48.04%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 292,599 287,214 279,417 259,984 220,720 223,560 162,000 48.04%
NOSH 471,935 463,249 465,696 448,249 424,463 413,999 300,000 35.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.71% 0.81% -0.33% -2.81% -4.81% 5.92% 4.83% -
ROE 3.02% -0.17% -0.92% -2.39% -3.55% 2.15% 2.67% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 53.50 48.66 39.97 34.01 31.71 25.02 36.32 29.30%
EPS 1.87 -0.11 -0.55 -1.38 -1.85 1.16 1.44 18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.60 0.58 0.52 0.54 0.54 9.60%
Adjusted Per Share Value based on latest NOSH - 448,249
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.94 22.26 18.38 15.06 13.29 10.23 10.76 74.69%
EPS 0.87 -0.05 -0.25 -0.61 -0.77 0.47 0.43 59.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.289 0.2837 0.276 0.2568 0.218 0.2208 0.16 48.04%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.40 0.46 0.70 1.20 1.21 0.96 -
P/RPS 0.77 0.82 1.15 2.06 3.78 4.84 2.64 -55.85%
P/EPS 21.93 -372.84 -83.78 -50.56 -64.96 104.43 66.48 -52.09%
EY 4.56 -0.27 -1.19 -1.98 -1.54 0.96 1.50 109.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.77 1.21 2.31 2.24 1.78 -48.23%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 28/08/08 28/05/08 27/02/08 27/11/07 27/08/07 -
Price 0.37 0.40 0.47 0.65 0.94 1.08 1.15 -
P/RPS 0.69 0.82 1.18 1.91 2.96 4.32 3.17 -63.64%
P/EPS 19.79 -372.84 -85.60 -46.95 -50.89 93.21 79.64 -60.30%
EY 5.05 -0.27 -1.17 -2.13 -1.97 1.07 1.26 151.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.78 1.12 1.81 2.00 2.13 -56.86%

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