[SALCON] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SALCON] SALCON BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -106.74%
YoY- 96.11%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Revenue 399,441 401,268 229,041 107,974 131,589 125,708 114,408 25.93%
PBT 44,162 33,489 15,128 1,757 1,781 4,953 4,917 49.91%
Tax -7,769 -7,234 -2,844 -542 -2,046 -4,399 -4,161 12.20%
NP 36,393 26,254 12,284 1,214 -265 553 756 104.32%
-
NP to SH 28,006 22,394 9,766 -25 -652 553 756 94.68%
-
Tax Rate 17.59% 21.60% 18.80% 30.85% 114.88% 88.81% 84.62% -
Total Cost 363,048 375,013 216,757 106,760 131,854 125,154 113,652 23.88%
-
Net Worth 308,759 304,105 285,628 102,598 108,430 100,645 101,668 22.73%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Net Worth 308,759 304,105 285,628 102,598 108,430 100,645 101,668 22.73%
NOSH 467,817 467,855 460,691 189,997 212,608 193,548 195,517 17.45%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
NP Margin 9.11% 6.54% 5.36% 1.12% -0.20% 0.44% 0.66% -
ROE 9.07% 7.36% 3.42% -0.02% -0.60% 0.55% 0.74% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
RPS 85.38 85.77 49.72 56.83 61.89 64.95 58.52 7.21%
EPS 5.99 4.79 2.12 -0.01 -0.31 0.29 0.39 65.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.62 0.54 0.51 0.52 0.52 4.49%
Adjusted Per Share Value based on latest NOSH - 413,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
RPS 38.58 38.75 22.12 10.43 12.71 12.14 11.05 25.93%
EPS 2.70 2.16 0.94 0.00 -0.06 0.05 0.07 96.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2982 0.2937 0.2759 0.0991 0.1047 0.0972 0.0982 22.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 29/04/05 -
Price 0.71 0.51 0.40 1.21 0.95 0.49 0.70 -
P/RPS 0.83 0.59 0.80 2.13 1.53 0.75 1.20 -6.57%
P/EPS 11.86 10.65 18.87 -9,075.00 -309.78 171.24 181.03 -39.50%
EY 8.43 9.39 5.30 -0.01 -0.32 0.58 0.55 65.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.78 0.65 2.24 1.86 0.94 1.35 -4.03%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/04/05 CAGR
Date 29/11/10 25/11/09 27/11/08 27/11/07 28/11/06 24/11/05 27/06/05 -
Price 0.71 0.62 0.40 1.08 1.45 0.47 0.58 -
P/RPS 0.83 0.72 0.80 1.90 2.34 0.72 0.99 -3.19%
P/EPS 11.86 12.95 18.87 -8,100.00 -472.83 164.25 150.00 -37.37%
EY 8.43 7.72 5.30 -0.01 -0.21 0.61 0.67 59.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.95 0.65 2.00 2.84 0.90 1.12 -0.66%

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