[SALCON] YoY Annualized Quarter Result on 31-Jan-2005 [#2]

Stock
[SALCON] SALCON BHD
Announcement Date
23-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -33.13%
YoY- -96.93%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
Revenue 214,488 111,436 136,078 94,482 153,752 0 6,366 84.28%
PBT 15,468 3,406 2,054 4,520 33,184 0 -11,604 -
Tax -2,416 -2,064 -1,200 -3,846 -11,240 0 0 -
NP 13,052 1,342 854 674 21,944 0 -11,604 -
-
NP to SH 10,944 376 366 674 21,944 0 -11,604 -
-
Tax Rate 15.62% 60.60% 58.42% 85.09% 33.87% - - -
Total Cost 201,436 110,094 135,224 93,808 131,808 0 17,970 52.20%
-
Net Worth 273,599 145,028 103,699 107,047 100,293 0 -852,293 -
Dividend
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
Net Worth 273,599 145,028 103,699 107,047 100,293 0 -852,293 -
NOSH 455,999 268,571 203,333 198,235 188,522 19,999 200,068 15.39%
Ratio Analysis
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
NP Margin 6.09% 1.20% 0.63% 0.71% 14.27% 0.00% -182.28% -
ROE 4.00% 0.26% 0.35% 0.63% 21.88% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
RPS 47.04 41.49 66.92 47.66 81.56 0.00 3.18 59.72%
EPS 2.40 0.14 0.18 0.34 11.64 0.00 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.54 0.51 0.54 0.532 0.00 -4.26 -
Adjusted Per Share Value based on latest NOSH - 212,500
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
RPS 20.71 10.76 13.14 9.12 14.85 0.00 0.61 84.53%
EPS 1.06 0.04 0.04 0.07 2.12 0.00 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2642 0.1401 0.1002 0.1034 0.0969 0.00 -0.8231 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
Date 30/06/08 29/06/07 30/06/06 31/01/05 30/01/04 31/01/03 30/09/02 -
Price 0.46 0.96 0.50 1.07 2.43 1.00 1.03 -
P/RPS 0.98 2.31 0.75 2.24 2.98 0.00 32.37 -45.55%
P/EPS 19.17 685.71 277.78 314.71 20.88 0.00 -17.76 -
EY 5.22 0.15 0.36 0.32 4.79 0.00 -5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.78 0.98 1.98 4.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 31/01/05 31/01/04 31/01/03 30/09/02 CAGR
Date 28/08/08 27/08/07 12/09/06 23/03/05 29/03/04 - 29/11/02 -
Price 0.47 1.15 0.71 0.83 2.12 0.00 1.03 -
P/RPS 1.00 2.77 1.06 1.74 2.60 0.00 32.37 -45.35%
P/EPS 19.58 821.43 394.44 244.12 18.21 0.00 -17.76 -
EY 5.11 0.12 0.25 0.41 5.49 0.00 -5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 2.13 1.39 1.54 3.98 0.00 0.00 -

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