[SALCON] YoY Annualized Quarter Result on 31-Jul-2003 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -86.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
Revenue 112,654 0 146,766 7,510 6,778 0 13,793 90.75%
PBT 4,447 0 14,347 7,103 -10,581 0 -7,878 -
Tax -3,877 0 -5,081 -872 1 0 -5 673.61%
NP 570 0 9,266 6,231 -10,580 0 -7,883 -
-
NP to SH 570 0 9,266 6,231 -10,580 0 -7,883 -
-
Tax Rate 87.18% - 35.42% 12.28% - - - -
Total Cost 112,084 0 137,500 1,279 17,358 0 21,676 65.73%
-
Net Worth 98,799 0 102,764 2,052 -87,783 0 -78,199 -
Dividend
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
Net Worth 98,799 0 102,764 2,052 -87,783 0 -78,199 -
NOSH 189,999 189,644 190,658 5,734 19,996 20,000 19,999 99.82%
Ratio Analysis
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
NP Margin 0.51% 0.00% 6.31% 82.97% -156.09% 0.00% -57.15% -
ROE 0.58% 0.00% 9.02% 303.52% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
RPS 59.29 0.00 76.98 130.96 33.90 0.00 68.97 -4.54%
EPS 0.30 0.00 4.86 108.66 -52.91 0.00 -39.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.00 0.539 0.358 -4.39 0.00 -3.91 -
Adjusted Per Share Value based on latest NOSH - 5,734
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
RPS 10.88 0.00 14.17 0.73 0.65 0.00 1.33 90.84%
EPS 0.06 0.00 0.89 0.60 -1.02 0.00 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0954 0.00 0.0992 0.002 -0.0848 0.00 -0.0755 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
Date 30/06/05 30/06/04 30/07/04 31/07/03 31/03/03 - - -
Price 0.56 1.54 1.37 1.00 1.00 0.00 0.00 -
P/RPS 0.94 0.00 1.78 0.76 2.95 0.00 0.00 -
P/EPS 186.67 0.00 28.19 0.92 -1.89 0.00 0.00 -
EY 0.54 0.00 3.55 108.66 -52.91 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.00 2.54 2.79 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 31/07/04 31/07/03 31/03/03 31/07/02 31/03/02 CAGR
Date 19/08/05 - 20/09/04 22/09/03 30/05/03 - 30/05/02 -
Price 0.54 0.00 1.07 2.32 1.00 0.00 0.00 -
P/RPS 0.91 0.00 1.39 1.77 2.95 0.00 0.00 -
P/EPS 180.00 0.00 22.02 2.14 -1.89 0.00 0.00 -
EY 0.56 0.00 4.54 46.84 -52.91 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 1.99 6.48 0.00 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