[SALCON] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -40.51%
YoY- 2.73%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Revenue 443,130 382,824 214,488 111,436 136,078 94,482 153,752 17.93%
PBT 55,242 28,278 15,468 3,406 2,054 4,520 33,184 8.26%
Tax -9,062 -6,598 -2,416 -2,064 -1,200 -3,846 -11,240 -3.30%
NP 46,180 21,680 13,052 1,342 854 674 21,944 12.29%
-
NP to SH 36,936 19,314 10,944 376 366 674 21,944 8.45%
-
Tax Rate 16.40% 23.33% 15.62% 60.60% 58.42% 85.09% 33.87% -
Total Cost 396,950 361,144 201,436 110,094 135,224 93,808 131,808 18.74%
-
Net Worth 322,605 304,711 273,599 145,028 103,699 107,047 100,293 19.97%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Net Worth 322,605 304,711 273,599 145,028 103,699 107,047 100,293 19.97%
NOSH 467,544 468,786 455,999 268,571 203,333 198,235 188,522 15.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
NP Margin 10.42% 5.66% 6.09% 1.20% 0.63% 0.71% 14.27% -
ROE 11.45% 6.34% 4.00% 0.26% 0.35% 0.63% 21.88% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
RPS 94.78 81.66 47.04 41.49 66.92 47.66 81.56 2.36%
EPS 7.90 4.12 2.40 0.14 0.18 0.34 11.64 -5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.60 0.54 0.51 0.54 0.532 4.13%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
RPS 42.80 36.97 20.71 10.76 13.14 9.12 14.85 17.93%
EPS 3.57 1.87 1.06 0.04 0.04 0.07 2.12 8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3116 0.2943 0.2642 0.1401 0.1002 0.1034 0.0969 19.96%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/01/05 30/01/04 -
Price 0.65 0.55 0.46 0.96 0.50 1.07 2.43 -
P/RPS 0.69 0.67 0.98 2.31 0.75 2.24 2.98 -20.38%
P/EPS 8.23 13.35 19.17 685.71 277.78 314.71 20.88 -13.50%
EY 12.15 7.49 5.22 0.15 0.36 0.32 4.79 15.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.77 1.78 0.98 1.98 4.57 -21.84%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 CAGR
Date 19/08/10 26/08/09 28/08/08 27/08/07 12/09/06 23/03/05 29/03/04 -
Price 0.70 0.52 0.47 1.15 0.71 0.83 2.12 -
P/RPS 0.74 0.64 1.00 2.77 1.06 1.74 2.60 -17.78%
P/EPS 8.86 12.62 19.58 821.43 394.44 244.12 18.21 -10.62%
EY 11.29 7.92 5.11 0.12 0.25 0.41 5.49 11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.80 0.78 2.13 1.39 1.54 3.98 -19.24%

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