[SALCON] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 66.38%
YoY- 91.24%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 102,382 297,330 421,980 443,130 382,824 214,488 111,436 -1.40%
PBT -8,736 26,446 23,650 55,242 28,278 15,468 3,406 -
Tax 41,012 -5,704 -5,444 -9,062 -6,598 -2,416 -2,064 -
NP 32,276 20,742 18,206 46,180 21,680 13,052 1,342 69.81%
-
NP to SH 7,478 5,516 9,324 36,936 19,314 10,944 376 64.52%
-
Tax Rate - 21.57% 23.02% 16.40% 23.33% 15.62% 60.60% -
Total Cost 70,106 276,588 403,774 396,950 361,144 201,436 110,094 -7.23%
-
Net Worth 436,977 401,163 356,785 322,605 304,711 273,599 145,028 20.16%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 436,977 401,163 356,785 322,605 304,711 273,599 145,028 20.16%
NOSH 526,478 501,454 475,714 467,544 468,786 455,999 268,571 11.86%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 31.53% 6.98% 4.31% 10.42% 5.66% 6.09% 1.20% -
ROE 1.71% 1.38% 2.61% 11.45% 6.34% 4.00% 0.26% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.45 59.29 88.70 94.78 81.66 47.04 41.49 -11.85%
EPS 1.42 1.10 1.96 7.90 4.12 2.40 0.14 47.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.75 0.69 0.65 0.60 0.54 7.42%
Adjusted Per Share Value based on latest NOSH - 468,043
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.10 29.33 41.63 43.72 37.77 21.16 10.99 -1.39%
EPS 0.74 0.54 0.92 3.64 1.91 1.08 0.04 62.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4311 0.3958 0.352 0.3183 0.3006 0.2699 0.1431 20.15%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.65 0.49 0.56 0.65 0.55 0.46 0.96 -
P/RPS 3.34 0.83 0.63 0.69 0.67 0.98 2.31 6.33%
P/EPS 45.76 44.55 28.57 8.23 13.35 19.17 685.71 -36.28%
EY 2.19 2.24 3.50 12.15 7.49 5.22 0.15 56.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.61 0.75 0.94 0.85 0.77 1.78 -12.83%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 16/08/12 25/08/11 19/08/10 26/08/09 28/08/08 27/08/07 -
Price 0.64 0.47 0.47 0.70 0.52 0.47 1.15 -
P/RPS 3.29 0.79 0.53 0.74 0.64 1.00 2.77 2.90%
P/EPS 45.06 42.73 23.98 8.86 12.62 19.58 821.43 -38.33%
EY 2.22 2.34 4.17 11.29 7.92 5.11 0.12 62.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.63 1.01 0.80 0.78 2.13 -15.58%

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